EX-99.1 2 ex_363792.htm EXHIBIT 99.1 ex_363792.htm

Exhibit 99.1

 

logo01.jpg

500 Laurel St.

Baton Rouge, LA 70801

P: 225.248.7600

 

 

 

FOR IMMEDIATE RELEASE

 

Misty Albrecht

  April 26, 2022  

b1BANK

     

225.286.7879

     

Misty.Albrecht@b1BANK.com

 

 

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR Q1 2022

 

Baton Rouge, La. (April 26, 2022) – Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of b1BANK, Baton Rouge, Louisiana, today announced its unaudited results for the quarter ended March 31, 2022, including net income of $8.7 million or $0.41 per diluted share, decreases of $3.3 million and $0.18, respectively, from the quarter ended December 31, 2021. On a non-GAAP basis, core net income for the quarter ended March 31, 2022, which excludes certain income and expenses, was $10.3 million or $0.49 per diluted share, decreases of $1.4 million and $0.08, respectively, from the quarter ended December 31, 2021.

 

“Over the first quarter we completed both the acquisition of Texas Citizens Bank in Houston and organically grew overall loans across our pre-acquisition footprint at a strong 25% annualized rate,” said Jude Melville, president and CEO. “The investments we’ve made in personnel and systems over the past few quarters are beginning to show returns. We are excited that our combination of healthy growth, stabilization of net interest margin and continued strong credit metrics put us in a solid position to help our clients continue navigating the uncertain times we are experiencing as a country.”

 

On April 26, 2022, Business First’s board of directors declared a quarterly dividend based upon financial performance for the first quarter in the amount of $0.12 per share, same as the prior quarter, to the common shareholders of record as of May 15, 2022. The dividend will be paid on May 31, 2022, or as soon thereafter as practicable.

 

 

Quarterly Highlights

 

 

Completed Texas Citizens Acquisition. Business First completed its previously announced acquisition of Texas Citizens Bancorp, Inc. (Texas Citizens), based in Pasadena, Texas on March 1, 2022. As of February 28, 2022, Texas Citizens had consolidated total assets of $534.2 million, loans of $349.5 million, and deposits of $477.2 million.

 


logo02.jpg
 

 

 

Strong Loan Growth. Business First continued its strong organic loan growth in Texas and New Orleans due to the investments made over the course of 2021. Total loans held for investment at March 31, 2022, were $3.7 billion, an increase of $558.9 million compared to December 31, 2021, or 17.52% for the quarter. Excluding the decrease in Small Business Administration (SBA) Paycheck Protection Program (PPP) loans and loans acquired from Texas Citizens on March 1, 2022, total loans held for investment increased from the quarter ended December 31, 2021, by 6.43% or 25.71% annualized, of which 71.4% was attributable to Texas and 18.4% from our New Orleans market based on unpaid principal balance. As of March 31, 2022, approximately 31% of Business First’s loan portfolio resides in Texas based on unpaid principal balances.

 

 

Stabilized Net Interest Margin. For the quarter ended March 31, 2022, net interest income totaled $40.5 million and net interest margin and net interest spread were 3.51% and 3.35%, respectively, compared to $38.3 million, 3.57% and 3.38% for the quarter ended December 31, 2021. Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $920,000) were 3.43% and 3.27%, respectively, for the quarter ended March 31, 2022, compared to 3.42% and 3.24% (excluding loan discount accretion of $1.6 million) for the quarter ended December 31, 2021. Non-GAAP net interest margin rose one basis point over the linked quarter despite the negative impact of two fewer days during the quarter ended March 31, 2022.

 

 

Continued Strong Credit Quality. Credit quality remained relatively stable from the linked quarter. Ratios of nonperforming loans compared to loans held for investment and nonperforming assets compared to total assets decreased from 0.41% and 0.31%, respectively, at December 31, 2021, to 0.29% and 0.23% at March 31, 2022. The reduction was partially attributable to charge-offs during the quarter ended March 31, 2022, and the addition of Texas Citizens. Excluding the charge-offs and the addition of Texas Citizens, credit quality slightly improved over the linked quarter.

 

Financial Condition

 

March 31, 2022, Compared to December 31, 2021

 

 

Loans

 

Loans held for investment increased $558.9 million or 17.52% for the quarter ended March 31, 2022. The increase was attributable to the acquisition of Texas Citizens on March 1, 2022, and new loan originations during the quarter.

 


logo02.jpg

 

 

Excluding the net decrease in SBA PPP loans and loans acquired from Texas Citizens on March 1, 2022, total loans held for investment increased for the quarter ended March 31, 2022, by $226.9 million or 6.43% or 25.71% annualized.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment decreased from 0.41% as of December 31, 2021, to 0.29% as of March 31, 2022. Nonperforming assets as a percentage of total assets decreased from 0.31% as of December 31, 2021, to 0.23% as of March 31, 2022. The reductions were partially attributable to charge-offs during the quarter ended March 31, 2022, and the addition of Texas Citizens. Excluding the charge-offs and Texas Citizens addition, credit quality slightly improved for the quarter ended March 31, 2022.

 

Total Shareholders Equity

 

Book value per common share was $20.25 at March 31, 2022, compared to $21.24 at December 31, 2021.

 

On a non-GAAP basis, tangible book value per share was $15.57 at March 31, 2022, compared to $17.71 at December 31, 2021. Tangible book value per share was impacted by the acquisition of Texas Citizens on March 1, 2022, resulting in dilution of $0.55, and a decrease in accumulated other comprehensive income of $38.6 million attributable to fair value adjustments on Business First’s available for sale investment portfolio, resulting in dilution of $1.88.

 

March 31, 2022, Compared to March 31, 2021

 

 

Loans

 

 

Total loans held for investment increased by $706.5 million or 23.23% compared to March 31, 2021. Excluding SBA PPP loans and loans acquired from Texas Citizens on March 1, 2022, loans increased $741.5 million, or 27.92%.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment decreased from 0.44% as of March 31, 2021, to 0.29% as of March 31, 2022. Nonperforming assets as a percentage of total assets decreased from 0.52% as of March 31, 2021, to 0.23% as of March 31, 2022, largely due to the sales of nonperforming assets.

 


logo02.jpg

 

 

Total Shareholders Equity

 

Book value per common share was $20.25 at March 31, 2022, compared to $20.03 at March 31, 2021. On a non-GAAP basis, tangible book value per share was $15.57 at March 31, 2022, compared to $16.99 at March 31, 2021. Tangible book value per share was impacted by the acquisition of Texas Citizens on March 1, 2022, and more significantly by a decrease in accumulated other comprehensive income of $45.9 million attributable to fair value adjustments on Business First’s available-for-sale investment portfolio.

 

Results of Operations

 

First Quarter 2022 Compared to Fourth Quarter 2021

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended March 31, 2022, net income was $8.7 million, or $0.41 per diluted share, compared to net income of $12.1 million or $0.59 per diluted share, for the quarter ended December 31, 2021, decreases of $3.3 million and $0.18, respectively. The decrease was largely attributable to a $2.3 million increase in salaries and benefits (approximately $530,000 attributable to salaries of Texas Citizens, $114,000 related to production bonuses, and $360,000 related to bonus payments/taxes attributable to 2021), and a decrease in other income attributable to $708,000 losses on disposals of other assets on former premises and equipment during the quarter ended March 31, 2022. Further, a $492,000 gain on sale of the Oak Grove Banking Center, $444,000 gain on sales of securities, and $555,000 in Small Business Investment Company (SBIC) income occurred during the quarter ended December 31, 2021. These amounts were partially offset by a $2.1 million increase in net interest income during the quarter ended March 31, 2022.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended March 31, 2022, was $10.3 million or $0.49 per diluted share, compared to core net income of $11.7 million or $0.57 per diluted share, for the quarter ended December 31, 2021. Notable noncore events impacting earnings for the quarter ended March 31, 2022, included $717,000 losses in disposals of former bank premises and equipment in other income, $811,000 of expenses attributable to acquisition-related expenses, and $231,000 of expenses attributable to hurricane repairs, compared to $444,000 in gains on sale of securities, a $492,000 gain on sale of the Oak Grove Banking Center, and $266,000 of expenses attributable to acquisition-related expenses, for the quarter ended December 31, 2021.

 


logo02.jpg

 

 

Interest Income

 

For the quarter ended March 31, 2022, net interest income totaled $40.5 million and net interest margin and net interest spread were 3.51% and 3.35%, respectively, compared to $38.3 million, 3.57% and 3.38% for the quarter ended December 31, 2021. The average yield on total interest-earning assets was 3.83% for the quarter ended March 31, 2022, compared to 3.93% for the quarter ended December 31, 2021. The increase in interest income was largely attributable to loan growth during the fourth quarter of 2021 and first quarter of 2022. The average yield on the loan portfolio (excluding SBA PPP loans) was 4.75% for the quarter ended March 31, 2022, compared to 4.93% for the quarter ended December 31, 2021, largely due to two fewer days and $639,000 less discount accretion for the quarter ended March 31, 2022.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $920,000) were 3.43% and 3.27%, respectively, for the quarter ended March 31, 2022, compared to 3.42% and 3.24% (excluding loan discount accretion of $1.6 million) for the quarter ended December 31, 2021.

 

Interest Expense

 

For the quarter ended March 31, 2022, overall cost of funds (which includes noninterest-bearing deposits) decreased by five basis points, from 0.38% to 0.33%, compared to the quarter ended December 31, 2021, due to increased noninterest deposits, lower yielding interest-bearing deposits, and two fewer days.

 

Other Income

 

For the quarter ended March 31, 2022, other income was lower by $1.8 million compared to the quarter ended December 31, 2021. The decrease was largely attributable to a $708,000 increase on losses related to disposal of other assets of former premises and equipment during the quarter ended March 31, 2022, and the $492,000 gain on sale related to the sale of the Oak Grove Banking Center, $444,000 gain on sales of securities, and $440,000 decrease in SBIC income during the quarter ended December 31, 2021.

 

Other Expenses

 

For the quarter ended March 31, 2022, other expense increased by $3.6 million compared to the quarter ended December 31, 2021. The increase was largely attributable to increases in salaries and benefits, $2.3 million, merger and conversion-related expenses, $545,000, and occupancy and bank premises, $530,000. The majority of the increases were attributable to the acquisition of Texas Citizens on March 1, 2022; however, salaries and benefits also increased largely due to additional staffing and merit increases during the quarter ended March 31, 2022.

 


logo02.jpg

 

 

Provision for Loan Losses

 

During the quarter ended March 31, 2022, Business First recorded a provision for loan losses of $1.6 million, compared to $1.3 million for the quarter ended December 31, 2021. The reserve for the quarter ended December 31, 2021, was driven primarily by new loan growth and charge-offs recorded, partially offset by improvement in the qualitative factors (attributed to the general economy and energy sector).

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 0.71% and 7.83%, respectively, for the quarter ended March 31, 2022, compared to 1.05% and 11.20%, respectively, for the quarter ended December 31, 2021.

 

First Quarter 2022 Compared to First Quarter 2021

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended March 31, 2022, net income was $8.7 million or $0.41 per diluted share, compared to net income of $12.3 million or $0.59 per diluted share, for the quarter ended March 31, 2021. The decreases in net income and diluted earnings per share were largely attributable to the $7.0 million increase in other expenses, partially offset by $1.0 million in additional other income and $1.7 million less in provision for loan losses.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended March 31, 2022, was $10.3 million or $0.49 per diluted share, compared to core net income of $12.6 million or $0.61 per diluted share, for the quarter ended March 31, 2021. Notable noncore events impacting earnings for the quarter ended March 31, 2022, included $717,000 in losses on disposals of former bank premises and equipment in other income, $811,000 of expenses attributable to acquisition-related expenses, and $231,000 of expenses attributable to hurricane repairs, compared to the incurrence of $350,000 in losses attributed to former bank premises and equipment in other expenses for the quarter ended March 31, 2021.

 


logo02.jpg

 

 

Interest Income

 

For the quarter ended March 31, 2022, net interest income totaled $40.5 million and net interest margin and net interest spread were 3.51% and 3.35%, respectively, compared to $40.3 million, 4.23% and 4.06% for the quarter ended March 31, 2021. The average yield on the loan portfolio (excluding SBA PPP loans) was 4.75% for the quarter ended March 31, 2022, compared to 5.53% for the quarter ended March 31, 2021. The quarter ended March 21, 2021, included additional loan discount accretion of $2.1 million. Excluding SBA PPP interest income and loan discount accretion, loan interest income increased $5.8 million from the prior year quarter.

 

Average yield on total interest-earning assets, net interest margin, and net interest spread were negatively impacted for the quarter ended March 31, 2022, compared to the quarter ended March 31, 2021, by lower yielding loans, including SBA PPP loans, and securities, offset partially by lower deposit and borrowing yields.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $920,000) were 3.43% and 3.27%, respectively, for the quarter ended March 31, 2022, compared to 3.91% and 3.73% (excluding loan discount accretion of $3.1 million) for the quarter ended March 31, 2021.

 

Interest Expense

 

For the quarter ended March 31, 2022, overall cost of funds (which includes noninterest-bearing deposits) decreased by eight basis points, from 0.41% to 0.33%, compared to the quarter ended March 31, 2021. The decrease in cost of funds was primarily attributable to an overall reduction in interest rates on deposit offerings and increase in noninterest-bearing deposits, offset by an increase associated with higher subordinated debt balances.

 

Other Income

 

For the quarter ended March 31, 2022, the increase in other income of $1.0 million, compared to the quarter ended March 31, 2021, was largely attributable to the $1.3 million increase in fees and brokerage commissions related to the acquisition of Smith Shellnut Wilson, LLC on April 1, 2021, and a $238,000 increase in service charges for deposit accounts, offset by a $834,000 increase on losses on disposal of other assets mainly attributable to former premises and equipment.

 


logo02.jpg

 

 

Other Expenses

 

For the quarter ended March 31, 2022, the increase in other expense was $7.0 million compared to the quarter ended March 31, 2021. Notable increases include an increase in salaries and employee benefits of $4.8 million, attributable to an increase in employees, including the acquisition of Texas Citizens on March 1, 2022, merger and conversion-related expense increase of $801,000 attributable to the Texas Citizens acquisition, and other expenses increase of $613,000.

 

Provision for Loan Losses

 

During the quarter ended March 31, 2022, Business First recorded a provision for loan losses of $1.6 million compared to $3.4 million for the quarter ended March 31, 2021. The reserve for the quarter ended March 31, 2021, was affected by the impact of the COVID-19 pandemic on the qualitative factors at the time.

 

Return on Assets and Equity

 

Return on average assets and return on average equity, each on an annualized basis, were 0.71% and 7.83%, respectively, for the quarter ended March 31, 2022, from 1.15% and 11.86%, respectively, for the quarter ended March 31, 2021.

 

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., (Nasdaq: BFST) through its banking subsidiary b1BANK, has $5.4 billion in assets, $5.7 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 and Houston, Texas areas, 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 “core” 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 Business First’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

 

 

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. 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 about Business First, you may obtain Business First’s reports that are filed with the Securities and Exchange Commission (SEC) free of charge by using the SEC’s EDGAR service on the SEC’s website at www.SEC.gov or by contacting the SEC for further information at 1-800-SEC-0330. Alternatively, these documents can be obtained free of charge from Business First by directing a request to: Business First Bancshares, Inc., 500 Laurel Street, Suite 101, Baton Rouge, Louisiana 70801, Attention: Corporate Secretary.

 

No Offer or Solicitation

This release does not constitute or form part of any offer to sell, or a solicitation of an offer to purchase, any securities of Business First. There will be no sale of securities in any jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

 


logo02.jpg

 

10

 

Business First Bancshares, Inc.

 

Selected Financial Information

 

(Unaudited)

 
   

For the Quarter Ended

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands)

 

2022

   

2021

   

2021

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    80.48 %     78.23 %     78.83 %

Shareholders' Equity to Assets Ratio

    8.52 %     9.17 %     9.38 %
                         

Loans Receivable Held for Investment

                       
                         

Commercial (1)

  $ 817,093     $ 721,385     $ 962,099  

Real Estate:

                       

Construction and Land

    581,661       548,528       418,234  

Farmland

    149,270       87,463       52,861  

1-4 Family Residential

    485,067       467,699       460,907  

Multi-Family Residential

    109,773       97,508       77,390  

Nonfarm Nonresidential

    1,481,046       1,144,426       966,416  

Total Real Estate

    2,806,817       2,345,624       1,975,808  

Consumer and Other (1)

    124,588       122,599       104,071  

Total Loans (Held for Investment)

  $ 3,748,498     $ 3,189,608     $ 3,041,978  
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

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

Charge-offs – Quarterly

    (1,668 )     (385 )     (309 )

Recoveries – Quarterly

    184       51       177  

Provision for Loan Losses – Quarterly

    1,617       1,300       3,359  

Balance, End of Period

  $ 29,245     $ 29,112     $ 25,251  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.78 %     0.91 %     0.83 %

Net Charge-offs to Average Total Loans

    0.04 %     0.01 %     0.00 %
                         

Remaining Loan Purchase Discount

  $ 40,623     $ 27,573     $ 32,517  
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans (2)

  $ 10,784     $ 12,868     $ 11,956  

Loans Past Due 90 Days or More (2)

    26       222       1,479  

Total Nonperforming Loans

    10,810       13,090       13,435  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    1,369       1,427       8,851  

Other Nonperforming Assets

    84       -       623  

Total Other Nonperforming Assets

    1,453       1,427       9,474  

Total Nonperforming Assets

  $ 12,263     $ 14,517     $ 22,909  
                         

Nonperforming Loans to Total Loans (HFI)

    0.29 %     0.41 %     0.44 %

Nonperforming Assets to Total Assets

    0.23 %     0.31 %     0.52 %

 

(1) Small Business Administration (SBA) Paycheck Protection Program (PPP) loans accounted for $6.0 million  of the commercial portfolio as of March 31, 2022.

SBA PPP loans accounted for $5.4 million of the commercial portfolio as of December 31, 2021.

SBA PPP loans accounted for $385.8 million and $0.1 million of the commercial and consumer portfolios, respectively, as of March 31, 2021.

 

(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

 

 

Business First Bancshares, Inc.

 

Selected Financial Information

 

(Unaudited)

 
                         
   

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2022

   

2021

   

2021

 
                         

Per Share Data

                       
                         

Basic Earnings per Common Share

  $ 0.42     $ 0.59     $ 0.60  

Diluted Earnings per Common Share

    0.41       0.59       0.59  

Dividends per Common Share

    0.12       0.12       0.10  

Book Value per Common Share

    20.25       21.24       20.03  
                         
                         

Average Common Shares Outstanding

    21,019,716       20,299,704       20,621,930  

Average Diluted Shares Outstanding

    21,162,482       20,462,317       20,738,013  

End of Period Common Shares Outstanding

    22,564,607       20,400,349       20,804,753  
                         
                         

Annualized Performance Ratios

                       
                         

Return on Average Assets

    0.71 %     1.05 %     1.15 %

Return on Average Equity

    7.83 %     11.20 %     11.86 %

Net Interest Margin

    3.51 %     3.57 %     4.23 %

Net Interest Spread

    3.35 %     3.38 %     4.06 %

Efficiency Ratio (1)

    72.67 %     66.07 %     59.19 %
                         

Total Quarterly Average Assets

  $ 4,920,105     $ 4,584,460     $ 4,276,430  

Total Quarterly Average Equity

    446,003       430,834       415,896  
                         

Other Expenses

                       
                         

Salaries and Employee Benefits

  $ 19,703     $ 17,355     $ 14,926  

Occupancy and Bank Premises

    2,052       1,522       1,811  

Depreciation and Amortization

    1,569       1,476       1,358  

Data Processing

    2,116       2,032       1,823  

FDIC Assessment Fees

    743       668       509  

Legal and Other Professional Fees

    543       480       741  

Advertising and Promotions

    531       999       477  

Utilities and Communications

    779       586       575  

Ad Valorem Shares Tax

    813       449       700  

Directors' Fees

    202       207       188  

Other Real Estate Owned Expenses and Write-Downs

    14       76       379  

Merger and Conversion-Related Expenses

    811       266       10  

Other

    3,844       3,982       3,231  

Total Other Expenses

  $ 33,720     $ 30,098     $ 26,728  
                         

Other Income

                       
                         

Service Charges on Deposit Accounts

  $ 1,805     $ 1,800     $ 1,567  

Gain (Loss) on Sales of Securities

    (31 )     444       (5 )

Debit Card and ATM Fee Income

    1,501       1,554       1,336  

Bank-Owned Life Insurance Income

    369       367       318  

Gain on Sales of Loans

    65       3       (21 )

Mortgage Origination Income

    209       169       229  

Fees and Brokerage Commission

    1,835       1,721       543  

Gain (Loss) on Sales of Other Real Estate Owned

    8       (35 )     46  

Gain (Loss) on Disposal of Other Assets

    (717 )     (9 )     117  

Gain on Sale of Branch

    -       492       -  

Pass-Through Income from SBIC Partnerships

    115       555       53  

Other

    737       597       665  

Total Other Income

  $ 5,896     $ 7,658     $ 4,848  

 

(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

 

 

Business First Bancshares, Inc.

 

Consolidated Balance Sheets

 

(Unaudited)

 
                         
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands)

 

2022

   

2021

   

2021

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 282,074     $ 68,375     $ 355,257  

Federal Funds Sold

    67,822       227,044       105,595  

Securities Available for Sale, at Fair Values

    961,358       1,021,061       721,224  

Loans Held for Sale

    13,559       -       -  

Mortgage Loans Held for Sale

    1,354       1,200       2,298  

Loans and Lease Receivable

    3,748,498       3,189,608       3,041,978  

Allowance for Loan Losses

    (29,245 )     (29,112 )     (25,251 )

Net Loans and Lease Receivable

    3,719,253       3,160,496       3,016,727  

Premises and Equipment, Net

    63,003       58,155       57,931  

Accrued Interest Receivable

    20,146       19,597       25,910  

Other Equity Securities

    23,034       16,619       12,584  

Other Real Estate Owned

    1,369       1,427       8,851  

Cash Value of Life Insurance

    72,896       60,380       60,348  

Deferred Taxes, Net

    23,040       8,822       5,536  

Goodwill

    89,911       59,894       53,753  

Core Deposit and Customer Intangibles

    15,617       12,203       9,406  

Other Assets

    7,799       11,105       8,166  
                         

Total Assets

  $ 5,362,235     $ 4,726,378     $ 4,443,586  
                         
                         

Liabilities

                       
                         

Deposits

                       

Noninterest-Bearing

  $ 1,544,197     $ 1,291,036     $ 1,186,625  

Interest-Bearing

    3,113,541       2,786,247       2,672,109  

Total Deposits

    4,657,738       4,077,283       3,858,734  
                         

Securities Sold Under Agreements to Repurchase

    23,345       19,121       21,419  

Short-Term Borrowings

    20       20       20  

Subordinated Debt

    111,209       81,427       77,500  

Subordinated Debt - Trust Preferred Securities

    5,000       5,000       5,000  

Federal Home Loan Bank Borrowings

    79,957       82,022       33,073  

Accrued Interest Payable

    895       1,354       1,941  

Other Liabilities

    27,234       26,783       29,198  
                         

Total Liabilities

    4,905,398       4,293,010       4,026,885  
                         

Shareholders' Equity

                       
                         

Common Stock

    22,565       20,400       20,805  

Additional Paid-In Capital

    345,858       292,271       300,282  

Retained Earnings

    128,168       121,874       89,441  

Accumulated Other Comprehensive Income (Loss)

    (39,754 )     (1,177 )     6,173  
                         

Total Shareholders' Equity

    456,837       433,368       416,701  
                         

Total Liabilities and Shareholders' Equity

  $ 5,362,235     $ 4,726,378     $ 4,443,586  

 


logo02.jpg

 

 

Business First Bancshares, Inc.

 

Consolidated Statements of Income

 

(Unaudited)

 
                         
   

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands)

 

2022

   

2021

   

2021

 
                         

Interest Income:

                       

Interest and Fees on Loans

  $ 40,183     $ 38,337     $ 41,419  

Interest and Dividends on Securities

    3,844       3,904       2,802  

Interest on Federal Funds Sold and Due From Banks

    95       50       41  

Total Interest Income

    44,122       42,291       44,262  
                         

Interest Expense:

                       

Interest on Deposits

    2,263       2,645       3,243  

Interest on Borrowings

    1,384       1,302       718  

Total Interest Expense

    3,647       3,947       3,961  
                         

Net Interest Income

    40,475       38,344       40,301  
                         

Provision for Loan Losses:

    1,617       1,300       3,359  
                         

Net Interest Income After Provision for Loan Losses

    38,858       37,044       36,942  
                         

Other Income:

                       

Service Charges on Deposit Accounts

    1,805       1,800       1,567  

Gain (Loss) on Sales of Securities

    (31 )     444       (5 )

Gain (Loss) on Sales of Loans

    65       3       (21 )

Other Income

    4,057       5,411       3,307  

Total Other Income

    5,896       7,658       4,848  
                         

Other Expenses:

                       

Salaries and Employee Benefits

    19,703       17,355       14,926  

Occupancy and Equipment Expense

    4,413       3,857       3,717  

Merger and Conversion-Related Expense

    811       266       10  

Other Expenses

    8,793       8,620       8,075  

Total Other Expenses

    33,720       30,098       26,728  
                         

Income Before Income Taxes:

    11,034       14,604       15,062  
                         

Provision for Income Taxes:

    2,303       2,536       2,733  
                         

Net Income:

  $ 8,731     $ 12,068     $ 12,329  

 


logo02.jpg

 

14

 

Business First Bancshares, Inc.

 

Consolidated Net Interest Margin

 

(Unaudited)

 

 

   

Three Months Ended

 
   

March 31, 2022

   

December 31, 2021

   

March 31, 2021

 
          Interest                 Interest                 Interest        
   

Average

    Earned /     Average    

Average

    Earned /     Average    

Average

    Earned /     Average  
   

Outstanding

   

Interest

   

Yield /

   

Outstanding

   

Interest

   

Yield /

   

Outstanding

   

Interest

   

Yield /

 

(Dollars in thousands)

 

Balance

   

Paid

   

Rate

   

Balance

   

Paid

   

Rate

   

Balance

   

Paid

   

Rate

 
                                                                         

Assets

                                                                       
                                                                         

Interest-Earning Assets:

                                                                       

Total Loans (Excluding SBA PPP)

  $ 3,382,325     $ 40,174       4.75 %   $ 3,106,477     $ 38,318       4.93 %   $ 2,643,668     $ 36,538       5.53 %

SBA PPP Loans

    3,725       9       1.00 %     7,733       19       1.00 %     374,958       4,881       5.21 %

Securities Available for Sale

    1,005,252       3,844       1.53 %     1,041,437       3,904       1.50 %     691,476       2,802       1.62 %

Interest-Bearing Deposit in Other Banks

    221,148       95       0.17 %     143,488       50       0.14 %     101,233       41       0.16 %

Total Interest-Earning Assets

    4,612,450       44,122       3.83 %     4,299,135       42,291       3.93 %     3,811,335       44,262       4.65 %

Allowance for Loan Losses

    (29,260 )                     (28,379 )                     (22,709 )                

Noninterest-Earning Assets

    336,915                       313,704                       487,804                  

Total Assets

  $ 4,920,105     $ 44,122             $ 4,584,460     $ 42,291             $ 4,276,430     $ 44,262          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities:

                                                                       

Interest-Bearing Deposits

  $ 2,882,838     $ 2,263       0.31 %   $ 2,653,041     $ 2,645       0.40 %   $ 2,584,263     $ 3,243       0.50 %

Subordinated Debt

    91,354       1,115       4.88 %     81,427       1,026       5.04 %     28,450       459       6.45 %

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)

    80,375       223       1.11 %     83,374       229       1.10 %     37,022       111       1.20 %

Other Borrowings

    19,666       4       0.08 %     25,774       5       0.08 %     31,696       106       1.34 %

Total Interest-Bearing Liabilities

    3,079,233       3,647       0.47 %     2,848,616       3,947       0.55 %     2,686,431       3,961       0.59 %
                                                                         

Noninterest-Bearing Liabilities:

                                                                       

Noninterest-Bearing Deposits

  $ 1,370,015                     $ 1,276,279                     $ 1,146,950                  

Other Liabilities

    24,854                       28,731                       27,153                  

Total Noninterest-Bearing Liabilities

    1,394,869                       1,305,010                       1,174,103                  

Shareholders' Equity

    446,003                       430,834                       415,896                  

Total Liabilities and Shareholders' Equity

  $ 4,920,105                     $ 4,584,460                     $ 4,276,430                  
                                                                         

Net Interest Spread

                    3.35 %                     3.38 %                     4.06 %

Net Interest Income

          $ 40,475                     $ 38,344                     $ 40,301          

Net Interest Margin

                    3.51 %                     3.57 %                     4.23 %
                                                                         

Overall Cost of Funds

                    0.33 %                     0.38 %                     0.41 %

 

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

 


logo02.jpg

 

Business First Bancshares, Inc.

 

Non-GAAP Measures

 

(Unaudited)

 

 

   

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2022

   

2021

   

2021

 
                         

Interest Income:

                       

Interest income

  $ 44,122     $ 42,291     $ 44,262  

Core interest income

    44,122       42,291       44,262  

Interest Expense:

                       

Interest expense

    3,647       3,947       3,961  

Core interest expense

    3,647       3,947       3,961  

Provision for Loan Losses: (b)

                       

Provision for loan losses

    1,617       1,300       3,359  

Core provision expense

    1,617       1,300       3,359  

Other Income:

                       

Other income

    5,896       7,658       4,848  

Losses on former bank premises and equipment

    717       78       -  

(Gains) 1osses on sale of securities

    31       (444 )     5  

(Gains) on sale of branch

    -       (492 )     -  

Core other income

    6,644       6,800       4,853  

Other Expense:

                       

Other expense

    33,720       30,098       26,728  

Acquisition-related expenses (2)

    (811 )     (266 )     (10 )

Occupancy and bank premises - hurricane repair

    (231 )     (57 )     (350 )

Core other expense

    32,678       29,775       26,368  

Pre-Tax Income: (a)

                       

Pre-tax income

    11,034       14,604       15,062  

Losses on former bank premises and equipment

    717       78       -  

(Gains) 1osses on sale of securities

    31       (444 )     5  

(Gains) on sale of branch

    -       (492 )     -  

Acquisition-related expenses (2)

    811       266       10  

Occupancy and bank premises - hurricane repair

    231       57       350  

Core pre-tax income

    12,824       14,069       15,427  

Provision for Income Taxes: (1)

                       

Provision for income taxes

    2,303       2,536       2,733  

Tax on losses on former bank premises and equipment

    151       16       -  

Tax on (gains) losses on sale of securities

    7       (93 )     1  

Tax on (gains) on sale of branch

    -       (138 )     -  

Tax on acquisition-related expenses (2)

    48       62       2  

Tax on occupancy and bank premises - hurricane repair

    49       12       74  

Core provision for income taxes

    2,558       2,395       2,810  

Net Income:

                       

Net income

    8,731       12,068       12,329  

Losses on former bank premises and equipment, net of tax

    566       62       -  

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

    24       (351 )     4  

(Gains) on sale of branch

    -       (354 )     -  

Acquisition-related expenses (2), net of tax

    763       204       8  

Occupancy and bank premises - hurricane repair, net of tax

    182       45       276  

Core net income

  $ 10,266     $ 11,674     $ 12,617  
                         

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

  $ 12,651     $ 15,904     $ 18,421  

Losses on former bank premises and equipment

    717       78       -  

(Gains) losses on sale of securities

    31       (444 )     5  

(Gains) on sale of branch

    -       (492 )     -  

Acquisition-related expenses (2)

    811       266       10  

Occupancy and bank premises - hurricane repair

    231       57       350  

Core pre-tax, pre-provision earnings

  $ 14,441     $ 15,369     $ 18,786  
                         

Average Diluted Shares Outstanding

    21,162,482       20,462,317       20,738,013  
                         

Diluted Earnings Per Share:

                       

Diluted earnings per share

  $ 0.41     $ 0.59     $ 0.59  

Losses on former bank premises and equipment, net of tax

    0.03       0.00       -  

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

    0.00       (0.01 )     0.00  

(Gains) on sale of branch

    -       (0.02 )     -  

Acquisition-related expenses (2), net of tax

    0.04       0.01       0.00  

Occupancy and bank premises - hurricane repair, net of tax

    0.01       0.00       0.02  

Core diluted earnings per share

  $ 0.49     $ 0.57     $ 0.61  
                         

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

  $ 0.60     $ 0.78     $ 0.89  

Losses on former bank premises and equipment

    0.03       0.00       -  

(Gains) losses on sale of securities

    0.00       (0.02 )     0.00  

(Gains) on sale of branch

    -       (0.02 )     -  

Acquisition-related expenses (2)

    0.04       0.01       0.00  

Occupancy and bank premises - hurricane repair

    0.01       0.00       0.02  

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

  $ 0.68     $ 0.75     $ 0.91  

(1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21.00% for 2022 and 2021. These rates approximated the marginal tax rates.

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


logo02.jpg

 

 

Business First Bancshares, Inc.

 

Non-GAAP Measures

 

(Unaudited)

 
                         
   

Three Months Ended

 
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2022

   

2021

   

2021

 
                         
                         

Total Quarterly Average Assets

  $ 4,920,105     $ 4,584,460     $ 4,276,430  

Total Quarterly Average Equity

  $ 446,003     $ 430,834     $ 415,896  
                         

Net Income:

                       

Net income

  $ 8,731     $ 12,068     $ 12,329  

Losses on former bank premises and equipment, net of tax

    566       62       -  

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

    24       (351 )     4  

(Gains) on sale of branch, net of tax

    -       (354 )     -  

Acquisition-related expenses, net of tax

    763       204       8  

Occupancy and bank premises - hurricane repair, net of tax

    182       45       276  

Core net income

  $ 10,266     $ 11,674     $ 12,617  
                         

Return on average assets

    0.71 %     1.05 %     1.15 %

Core return on average assets

    0.83 %     1.02 %     1.18 %

Return on equity

    7.83 %     11.20 %     11.86 %

Core return on average equity

    9.21 %     10.84 %     12.14 %
                         

Interest Income:

                       

Interest income

  $ 44,122     $ 42,291     $ 44,262  

Core interest income

    44,122       42,291       44,262  

Interest Expense:

                       

Interest expense

    3,647       3,947       3,961  

Core interest expense

    3,647       3,947       3,961  

Other Income:

                       

Other income

    5,896       7,658       4,848  

Losses on former bank premises and equipment

    717       78       -  

(Gains) losses on sale of securities

    31       (444 )     5  

(Gains) on sale of branch

    -       (492 )     -  

Core other income

    6,644       6,800       4,853  

Other Expense:

                       

Other expense

    33,720       30,098       26,728  

Acquisition-related expenses

    (811 )     (266 )     (10 )

Occupancy and bank premises - hurricane repair

    (231 )     (57 )     (350 )

Core other expense

  $ 32,678     $ 29,775     $ 26,368  
                         

Efficiency Ratio:

                       

Other expense (a)

  $ 33,720     $ 30,098     $ 26,728  

Core other expense (c)

  $ 32,678     $ 29,775     $ 26,368  

Net interest and other income (1) (b)

  $ 46,402     $ 45,558     $ 45,154  

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

  $ 47,119     $ 45,144     $ 45,154  

Efficiency ratio (a/b)

    72.67 %     66.07 %     59.19 %

Core efficiency ratio (c/d)

    69.35 %     65.96 %     58.40 %
                         

Total Average Interest-Earnings Assets

  $ 4,612,450     $ 4,299,135     $ 3,811,335  
                         

Net Interest Income:

                       

Net interest income

  $ 40,475     $ 38,344     $ 40,301  

Loan discount accretion

    (920 )     (1,559 )     (3,063 )

Net interest income excluding loan discount accretion

  $ 39,555     $ 36,785     $ 37,238  
                         

Net interest margin (2)

    3.51 %     3.57 %     4.23 %

Net interest margin excluding loan discount accretion (2)

    3.43 %     3.42 %     3.91 %

Net interest spread

    3.35 %     3.38 %     4.06 %

Net interest spread excluding loan discount accretion

    3.27 %     3.24 %     3.73 %

 

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

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

 


logo02.jpg

 

 

Business First Bancshares, Inc.

 

Non-GAAP Measures

 

(Unaudited)

 
                         
                         
   

March 31,

   

December 31,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2022

   

2021

   

2021

 
                         

Total Shareholders' (Common) Equity:

                       

Total shareholders' equity

  $ 456,837     $ 433,368     $ 416,701  

Goodwill

    (89,911 )     (59,894 )     (53,753 )

Core deposit and customer intangible

    (15,617 )     (12,203 )     (9,406 )

Total tangible common equity

  $ 351,309     $ 361,271     $ 353,542  
                         
                         

Total Assets:

                       

Total assets

  $ 5,362,235     $ 4,726,378     $ 4,443,586  

Goodwill

    (89,911 )     (59,894 )     (53,753 )

Core deposit and customer intangible

    (15,617 )     (12,203 )     (9,406 )

Total tangible assets

  $ 5,256,707     $ 4,654,281     $ 4,380,427  
                         

Common shares outstanding

    22,564,607       20,400,349       20,804,753  
                         

Book value per common share

  $ 20.25     $ 21.24     $ 20.03  

Tangible book value per common share

  $ 15.57     $ 17.71     $ 16.99  

Common equity to total assets

    8.52 %     9.17 %     9.38 %

Tangible common equity to tangible assets

    6.68 %     7.76 %     8.07 %

 


logo02.jpg