EX-99.1 2 ex_399530.htm EXHIBIT 99.1 ex_399530.htm

Exhibit 99.1

 

b1b33.jpg

500 Laurel Street

Baton Rouge, LA 70801

Phone: 877.614.7600

 

 

FOR IMMEDIATE RELEASE

July 26, 2022

Misty Albrecht

b1BANK

225.286.7879

Misty.Albrecht@b1BANK.com

 

 

BUSINESS FIRST BANCSHARES, INC., ANNOUNCES FINANCIAL RESULTS FOR Q2 2022

 

Baton Rouge, La. (July 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 June 30, 2022, including net income of $13.8 million or $0.61 per diluted share, increases of $5.0 million and $0.20, respectively, from the quarter ended March 31, 2022. On a non-GAAP basis, core net income for the quarter ended June 30, 2022, which excludes certain income and expenses, was $14.6 million or $0.64 per diluted share, increases of $4.3 million and $0.15, respectively, from the quarter ended March 31, 2022.

 

“Our second quarter results demonstrate strengthening returns on investments our team has made over the past few years,” said Jude Melville, president and CEO. “Strong and diversified organic growth across our footprint, positive momentum towards integration of our recent Houston partnership, and a continued prioritized focus on asset quality combined to produce record levels of performance and profitability. We are monitoring developments in the broader economy but feel confident we are well positioned to continue executing on our strategic plan while also supporting our clients and partners as they do the same.”

 

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

 

 

Quarterly Highlights

 

 

Strong Loan Growth. Total loans held for investment at June 30, 2022, were $4.1 billion, an increase of $365.2 million compared to March 31, 2022, or 9.74% for the quarter. Based on unpaid principal balances, 37.1% of loan growth for the quarter ended June 30, 2022, was attributable to our Dallas, Texas market, 29.0% to the New Orleans market, and 26.4% to the northern Louisiana market (largely attributable to agricultural lending). As of June 30, 2022, approximately 32% of Business First’s loan portfolio resides in Texas based on unpaid principal balances.

 

 
logo02.jpg
 

 

 

Expansion of Net Interest Margin. For the quarter ended June 30, 2022, net interest income totaled $49.6 million and net interest margin and net interest spread were 3.98% and 3.79%, respectively, compared to $40.5 million, 3.51% and 3.35% for the quarter ended March 31, 2022. Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $2.6 million) were 3.77% and 3.59%, respectively, for the quarter ended June 30, 2022, compared to 3.43% and 3.27% (excluding loan discount accretion of $920,000) for the quarter ended March 31, 2022. Non-GAAP net interest margin and spread rose due to the recent increase in interest rates.

 

 

Solid Return on Assets and Equity. Return on average assets and equity, each on an annualized basis, were 1.02% and 12.22%, respectively, for the quarter ended June 30, 2022, compared to 0.71% and 7.83%, respectively, for the quarter ended March 31, 2022.

 

 

Overall Credit Quality Remains Stable. Ratios of nonperforming loans compared to loans held for investment and nonperforming assets compared to total assets increased from 0.29% and 0.23%, respectively, at March 31, 2022, to 0.42% and 0.33% at June 30, 2022. This change is largely due to a to a single nonfarm nonresidential commercial loan with an outstanding balance of $6.3 million being transferred to nonaccrual at the beginning of the second quarter. This occurred because of a delay in the hurricane-related insurance settlement process. The insurance proceeds were received in July 2022 and the loan was repaid in full. This loan negatively impacted our nonperforming loans to total loans held for investment ratio by 16 basis points and our nonperforming assets to total assets ratio by 12 basis points.

 

Financial Condition

 

June 30, 2022, Compared to March 31, 2022

 

 

Loans

 

 

Loans held for investment increased $365.2 million or 9.74% for the quarter ended June 30, 2022.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.29% as of March 31, 2022, to 0.42% as of June 30, 2022. Nonperforming assets as a percentage of total assets increased from 0.23% as of March 31, 2022, to 0.33% as of June 30, 2022. The increases were largely attributable to a single nonfarm nonresidential commercial loan with an outstanding balance of $6.3 million, which was paid in full in July 2022.

 

 
logo02.jpg
 

 

Total Shareholders Equity

 

Book value per common share was $19.73 at June 30, 2022, compared to $20.25 at March 31, 2022. The decrease was largely attributable to the $23.0 million decrease in accumulated other comprehensive income (loss) related to unrealized losses on Business First’s available for sale investment portfolio.

 

On a non-GAAP basis, tangible book value per share was $15.13 at June 30, 2022, compared to $15.57 at March 31, 2022.

 

June 30, 2022, Compared to June 30, 2021

 

 

Loans

 

Total loans held for investment increased by $1.3 billion or 44.09% compared to June 30, 2021. Excluding loans acquired from Texas Citizens on March 1, 2022, loans increased $912.5 million or 31.96%.

 

Credit Quality

 

Nonperforming loans as a percentage of total loans held for investment increased from 0.40% as of June 30, 2021, to 0.42% as of June 30, 2022, largely due to the increase in nonaccrual loans, attributable to a single nonfarm nonresidential commercial loan with an outstanding balance of $6.3 million, which was paid in full in July 2022. Nonperforming assets as a percentage of total assets decreased from 0.42% as of June 30, 2021, to 0.33% as of June 30, 2022, largely due to the increase in total assets.

 

Total Shareholders Equity

 

Book value per common share was $19.73 at June 30, 2022, compared to $20.78 at June 30, 2021. On a non-GAAP basis, tangible book value per share was $15.13 at June 30, 2022, compared to $17.24 at June 30, 2021. Tangible book value per share was negatively impacted by a decrease in accumulated other comprehensive income (loss) of $69.6 million attributable to fair value adjustments on Business First’s available for sale investment portfolio.

 

 
logo02.jpg
 

 

Results of Operations

 

Second Quarter 2022 Compared to First Quarter 2022

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended June 30, 2022, net income was $13.8 million, or $0.61 per diluted share, compared to net income of $8.7 million or $0.41 per diluted share, for the quarter ended March 31, 2022, increases of $5.0 million and $0.20, respectively. The increases were largely attributable to an increase in net interest income of $9.1 million (partially attributable to a full quarter of the Texas Citizens acquisition), offset by increases of $1.3 million in provision for loan losses and $2.7 million in other expenses.

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended June 30, 2022, was $14.6 million or $0.64 per diluted share, compared to core net income of $10.3 million or $0.49 per diluted share, for the quarter ended March 31, 2022. Notable noncore events impacting earnings for the quarter ended June 30, 2022, included $708,000 of acquisition-related expenses, and $270,000 of expenses attributable to storm repairs, compared to $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 storm repairs, for the quarter ended March 31, 2022.

 

Interest Income

 

For the quarter ended June 30, 2022, net interest income totaled $49.6 million and net interest margin and net interest spread were 3.98% and 3.79%, respectively, compared to $40.5 million, 3.51% and 3.35% for the quarter ended March 31, 2022. The average yield on total interest-earning assets was 4.33% for the quarter ended June 30, 2022, compared to 3.83% for the quarter ended March 31, 2022. The average yield on the loan portfolio (excluding Small Business Administration (SBA) Paycheck Protection Program (PPP) loans) was 5.10% for the quarter ended June 30, 2022, compared to 4.75% for the quarter ended March 31, 2022. The increases were largely attributable to loan growth and interest rate increases, as well as an increase of $1.7 million in loan discount accretion for the quarter ended June 30, 2022.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $2.6 million) were 3.77% and 3.59%, respectively, for the quarter ended June 30, 2022, compared to 3.43% and 3.27% (excluding loan discount accretion of $920,000) for the quarter ended March 31, 2022.

 

 
logo02.jpg
 

 

Interest Expense

 

For the quarter ended June 30, 2022, overall cost of funds (which includes noninterest-bearing deposits) increased by three basis points, from 0.33% to 0.36%, compared to the quarter ended March 31, 2022, due to increased rates and growth on interest-bearing deposits.

 

Other Income

 

For the quarter ended June 30, 2022, other income increased by $1.1 million compared to the quarter ended March 31, 2022. The increase was largely attributable to a $717,000 loss on disposal of other assets which occurred during the quarter ended March 31, 2022.

 

Other Expenses

 

For the quarter ended June 30, 2022, other expense increased by $2.7 million compared to the quarter ended March 31, 2022. The increase was largely attributable to increases in salaries and benefits of $1.7 million, mostly due to excess bonus payments of $463,000 and $1.1 million in salaries of two additional months of increased headcount as a result of the Texas Citizens acquisition compared to the quarter ended March 31, 2022.

 

Provision for Loan Losses

 

During the quarter ended June 30, 2022, Business First recorded a provision for loan losses of $2.9 million, compared to $1.6 million for the quarter ended March 31, 2022. The reserve for the quarter ended June 30, 2022, was driven primarily by new loan growth.

 

Return on Assets and Equity

 

Return on average assets and equity, each on an annualized basis, were 1.02% and 12.22%, respectively, for the quarter ended June 30, 2022, compared to 0.71% and 7.83%, respectively, for the quarter ended March 31, 2022.

 

 

Second Quarter 2022 Compared to Second Quarter 2021

 

Net Income and Diluted Earnings Per Share

 

For the quarter ended June 30, 2022, net income was $13.8 million or $0.61 per diluted share, compared to net income of $17.4 million or $0.84 per diluted share, for the quarter ended June 30, 2021. Although net interest income increased by $11.6 million (partially attributed to the larger balance sheet resulting from the Texas Citizens acquisition and the inclusion of only two months of the larger balance sheet as a result of the Pedestal transaction on May 1, 2021), this was offset by the $10.0 million gain on sale during the quarter ended June 30, 2021 (mainly attributable to the SBA PPP portfolio loan sale) and the $4.7 million increase in salaries and benefits, during the quarter ended June 30, 2022 (largely attributable to the acquisition of Texas Citizens on March 1, 2022, and additional staffing, mostly production, over the past year).

 

 
logo02.jpg
 

 

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended June 30, 2022, was $14.6 million or $0.64 per diluted share, compared to core net income of $18.7 million or $0.90 per diluted share, for the quarter ended June 30, 2021. Notable noncore events impacting earnings for the quarter ended June 30, 2022, included $708,000 of expenses attributable to acquisition-related expenses, and $270,000 of expenses attributable to storm repairs, compared to $938,000 in occupancy and bank premises expenses attributable to storm damage and $540,000 losses on sales of former premises and equipment within other income for the quarter ended June 30, 2021.

 

Interest Income

 

For the quarter ended June 30, 2022, net interest income totaled $49.6 million and net interest margin and net interest spread were 3.98% and 3.79%, respectively, compared to $37.9 million, 3.87% and 3.68% for the quarter ended June 30, 2021. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.10% for the quarter ended June 30, 2022, compared to 5.13% for the quarter ended June 30, 2021. The quarter ended June 30, 2022, included additional loan discount accretion of $1.0 million, while the quarter ended June 30, 2021, included $3.0 million additional interest income related to SBA PPP loans.

 

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $2.6 million) were 3.77% and 3.59%, respectively, for the quarter ended June 30, 2022, compared to 3.71% and 3.52% (excluding loan discount accretion of $1.6 million) for the quarter ended June 30, 2021.

 

Interest Expense

 

For the quarter ended June 30, 2022, overall cost of funds (which includes noninterest-bearing deposits) decreased by nine basis points, from 0.45% to 0.36%, compared to the quarter ended June 30, 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 average subordinated debt balances.

 

 
logo02.jpg
 

 

Other Income

 

For the quarter ended June 30, 2022, the decrease in other income of $10.1 million, compared to the quarter ended June 30, 2021, was attributable to the $10.0 million gain on sale, largely related to the SBA PPP loan portfolio sale which occurred during the quarter ended June 30, 2021.

 

Other Expenses

 

For the quarter ended June 30, 2022, the increase in other expense of $5.5 million compared to the quarter ended March 31, 2021 was largely attributable to the $4.7 million increase in salaries and benefits mainly associated with the acquisition of Texas Citizens on March 1, 2022, and additional production staffing which occurred over the past year.

 

Provision for Loan Losses

 

During the quarter ended June 30, 2022, Business First recorded a provision for loan losses of $2.9 million compared to $2.2 million for the quarter ended June 30, 2021. The reserve for the quarter ended June 30, 2021, was affected by the impact of the COVID-19 pandemic on the qualitative factors at the time, while the reserve for the quarter ended June 30, 2022, was impacted due to new loan growth.

 

Return on Assets and Equity

 

Return on average assets and return on average equity, each on an annualized basis, were 1.02% and 12.22%, respectively, for the quarter ended June 30, 2022, from 1.58% and 16.57%, respectively, for the quarter ended June 30, 2021.

 

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., (Nasdaq: BFST) through its banking subsidiary b1BANK, has $5.5 billion in assets, $6.2 billion in assets under management through b1BANK’s affiliate Smith Shellnut Wilson, LLC (SSW) (excludes $0.9 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.

 

 
logo02.jpg
 

 

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.

 

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.

 

 
logo02.jpg
 

 

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

 
   

June 30,

   

March 31,

   

June 30,

 

(Dollars in thousands)

 

2022

   

2022

   

2021

 
                         

Balance Sheet Ratios

                       
                         

Loans (HFI) to Deposits

    88.31 %     80.48 %     76.66 %

Shareholders' Equity to Assets Ratio

    8.05 %     8.52 %     9.97 %
                         

Loans Receivable Held for Investment (HFI)

                       
                         

Commercial (1)

  $ 949,631     $ 817,093     $ 660,691  

Real Estate:

                       

Construction and Land

    642,260       581,661       454,055  

Farmland

    174,723       149,270       77,133  

1-4 Family Residential

    521,747       485,067       459,037  

Multi-Family Residential

    97,901       109,773       89,796  

Nonfarm Nonresidential

    1,605,691       1,481,046       1,002,707  

Total Real Estate

    3,042,322       2,806,817       2,082,728  

Consumer and Other

    121,773       124,588       111,467  

Total Loans (Held for Investment)

  $ 4,113,726     $ 3,748,498     $ 2,854,886  
                         

Allowance for Loan Losses

                       
                         

Balance, Beginning of Period

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

Charge-offs – Quarterly

    (99 )     (1,668 )     (861 )

Recoveries – Quarterly

    226       184       71  

Provision for Loan Losses – Quarterly

    2,945       1,617       2,241  

Balance, End of Period

  $ 32,317     $ 29,245     $ 26,702  
                         

Allowance for Loan Losses to Total Loans (HFI)

    0.79 %     0.78 %     0.94 %

Net Charge-offs to Average Total Loans

    0.00 %     0.04 %     0.03 %
                         

Remaining Loan Purchase Discount

  $ 37,903     $ 40,623     $ 30,900  
                         

Nonperforming Assets

                       
                         

Nonperforming Loans:

                       

Nonaccrual Loans (2)

  $ 16,777     $ 10,784     $ 10,568  

Loans Past Due 90 Days or More (2)

    324       26       893  

Total Nonperforming Loans

    17,101       10,810       11,461  

Other Nonperforming Assets:

                       

Other Real Estate Owned

    990       1,369       5,890  

Other Nonperforming Assets

    84       84       665  

Total Other Nonperforming Assets

    1,074       1,453       6,555  

Total Nonperforming Assets

  $ 18,175     $ 12,263     $ 18,016  
                         

Nonperforming Loans to Total Loans (HFI)

    0.42 %     0.29 %     0.40 %

Nonperforming Assets to Total Assets

    0.33 %     0.23 %     0.42 %

 

(1) Small Business Administration (SBA) Paycheck Protection Program (PPP) loans accounted for $3.2 million of the commercial portfolio as of June 30, 2022. SBA PPP loans accounted for $6.0 million of the commercial portfolio as of March 31, 2022. SBA PPP loans accounted for $25.7 million of the commercial portfolio as of June 30, 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

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2022

   

2022

   

2021

   

2022

   

2021

 
                                         

Per Share Data

                                       
                                         

Basic Earnings per Common Share

  $ 0.61     $ 0.42     $ 0.84     $ 1.03     $ 1.44  

Diluted Earnings per Common Share

    0.61       0.41       0.84       1.03       1.43  

Dividends per Common Share

    0.12       0.12       0.12       0.24       0.22  

Book Value per Common Share

    19.73       20.25       20.78       19.73       20.78  
                                         
                                         

Average Common Shares Outstanding

    22,459,603       21,019,716       20,707,313       21,746,793       20,664,857  

Average Diluted Shares Outstanding

    22,656,174       21,162,482       20,827,786       21,916,641       20,783,135  

End of Period Common Shares Outstanding

    22,579,451       22,564,607       20,740,759       22,579,451       20,740,759  
                                         
                                         

Annualized Performance Ratios

                                       
                                         

Return on Average Assets

    1.02 %     0.71 %     1.58 %     0.87 %     1.37 %

Return on Average Equity

    12.22 %     7.83 %     16.57 %     10.03 %     14.23 %

Net Interest Margin

    3.98 %     3.51 %     3.87 %     3.75 %     4.05 %

Net Interest Spread

    3.79 %     3.35 %     3.68 %     3.58 %     3.87 %

Efficiency Ratio (1)

    64.32 %     72.67 %     56.03 %     68.08 %     57.45 %
                                         

Total Quarterly Average Assets

  $ 5,371,639     $ 4,920,105     $ 4,399,911     $ 5,145,872     $ 4,338,170  

Total Quarterly Average Equity

    450,431       446,003       420,640       448,216       418,267  
                                         

Other Expenses

                                       
                                         

Salaries and Employee Benefits

  $ 21,408     $ 19,703     $ 16,753     $ 41,111     $ 31,679  

Occupancy and Bank Premises

    2,422       2,052       2,276       4,474       4,087  

Depreciation and Amortization

    1,734       1,569       1,475       3,303       2,833  

Data Processing

    1,886       2,116       2,288       4,002       4,111  

FDIC Assessment Fees

    661       743       436       1,404       945  

Legal and Other Professional Fees

    735       543       905       1,278       1,646  

Advertising and Promotions

    703       531       624       1,234       1,101  

Utilities and Communications

    822       779       636       1,601       1,211  

Ad Valorem Shares Tax

    812       813       675       1,625       1,375  

Directors' Fees

    212       202       194       414       382  

Other Real Estate Owned Expenses and Write-Downs

    35       14       178       49       557  

Merger and Conversion-Related Expenses

    615       811       94       1,426       104  

Other

    4,352       3,844       4,371       8,196       7,602  

Total Other Expenses

  $ 36,397     $ 33,720     $ 30,905     $ 70,117     $ 57,633  
                                         

Other Income

                                       
                                         

Service Charges on Deposit Accounts

  $ 2,086     $ 1,805     $ 1,683     $ 3,891     $ 3,250  

Losses on Sales of Securities

    (8 )     (31 )     (50 )     (39 )     (55 )

Debit Card and ATM Fee Income

    1,657       1,501       1,777       3,158       3,113  

Bank-Owned Life Insurance Income

    475       369       355       844       673  

Gain on Sales of Loans

    186       65       10,042       251       10,021  

Mortgage Origination Income

    161       209       241       370       470  

Fees and Brokerage Commission

    1,749       1,835       1,416       3,584       1,959  

Gain (Loss) on Sales of Other Real Estate Owned

    10       8       (575 )     18       (529 )

Gain (Loss) on Disposal of Other Assets

    -       (717 )     (9 )     (717 )     108  

Pass-Through Income from SBIC Partnerships

    52       115       1,602       167       1,655  

Other

    653       737       683       1,390       1,348  

Total Other Income

  $ 7,021     $ 5,896     $ 17,165     $ 12,917     $ 22,013  

 

(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)

 

   

June 30,

   

March 31,

   

June 30,

 

(Dollars in thousands)

 

2022

   

2022

   

2021

 
                         

Assets

                       
                         

Cash and Due From Banks

  $ 154,694     $ 282,074     $ 130,769  

Federal Funds Sold

    10,817       67,822       232,391  

Securities Available for Sale, at Fair Values

    934,676       961,358       882,802  

Loans Held for Sale

    -       13,559       -  

Mortgage Loans Held for Sale

    170       1,354       1,834  

Loans and Lease Receivable

    4,113,726       3,748,498       2,854,886  

Allowance for Loan Losses

    (32,317 )     (29,245 )     (26,702 )

Net Loans and Lease Receivable

    4,081,409       3,719,253       2,828,184  

Premises and Equipment, Net

    64,307       63,003       57,576  

Accrued Interest Receivable

    22,142       20,146       20,841  

Other Equity Securities

    30,302       23,034       14,043  

Other Real Estate Owned

    990       1,369       5,890  

Cash Value of Life Insurance

    88,370       72,896       60,703  

Deferred Taxes, Net

    29,576       23,040       4,652  

Goodwill

    88,842       89,911       60,062  

Core Deposit and Customer Intangibles

    15,093       15,617       13,271  

Other Assets

    8,995       7,799       10,941  
                         

Total Assets

  $ 5,530,383     $ 5,362,235     $ 4,323,959  
                         
                         

Liabilities

                       
                         

Deposits

                       

Noninterest-Bearing

  $ 1,698,114     $ 1,544,197     $ 1,175,624  

Interest-Bearing

    2,960,049       3,113,541       2,548,599  

Total Deposits

    4,658,163       4,657,738       3,724,223  
                         

Securities Sold Under Agreements to Repurchase

    18,477       23,345       25,837  

Short-Term Borrowings

    5,020       20       20  

Subordinated Debt

    111,055       111,209       81,427  

Subordinated Debt - Trust Preferred Securities

    5,000       5,000       5,000  

Federal Home Loan Bank Borrowings

    254,011       79,957       28,023  

Accrued Interest Payable

    708       895       1,938  

Other Liabilities

    32,490       27,234       26,485  
                         

Total Liabilities

    5,084,924       4,905,398       3,892,953  
                         

Shareholders' Equity

                       
                         

Common Stock

    22,579       22,565       20,741  

Additional Paid-In Capital

    346,382       345,858       299,014  

Retained Earnings

    139,232       128,168       104,382  

Accumulated Other Comprehensive Income (Loss)

    (62,734 )     (39,754 )     6,869  
                         

Total Shareholders' Equity

    445,459       456,837       431,006  
                         

Total Liabilities and Shareholders' Equity

  $ 5,530,383     $ 5,362,235     $ 4,323,959  

 

 
logo02.jpg
 

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands)

 

2022

   

2022

   

2021

   

2022

   

2021

 
                                         

Interest Income:

                                       

Interest and Fees on Loans

  $ 49,639     $ 40,183     $ 39,135     $ 89,822     $ 80,554  

Interest and Dividends on Securities

    4,143       3,844       3,189       7,987       5,991  

Interest on Federal Funds Sold and Due From Banks

    232       95       27       327       68  

Total Interest Income

    54,014       44,122       42,351       98,136       86,613  
                                         

Interest Expense:

                                       

Interest on Deposits

    2,557       2,263       3,235       4,820       6,478  

Interest on Borrowings

    1,895       1,384       1,171       3,279       1,889  

Total Interest Expense

    4,452       3,647       4,406       8,099       8,367  
                                         

Net Interest Income

    49,562       40,475       37,945       90,037       78,246  
                                         

Provision for Loan Losses:

    2,945       1,617       2,241       4,562       5,600  
                                         

Net Interest Income After Provision for Loan Losses

    46,617       38,858       35,704       85,475       72,646  
                                         

Other Income:

                                       

Service Charges on Deposit Accounts

    2,086       1,805       1,683       3,891       3,250  

Gain (Loss) on Sales of Securities

    (8 )     (31 )     (50 )     (39 )     (55 )

Gain on Sales of Loans

    186       65       10,042       251       10,021  

Other Income

    4,757       4,057       5,490       8,814       8,797  

Total Other Income

    7,021       5,896       17,165       12,917       22,013  
                                         

Other Expenses:

                                       

Salaries and Employee Benefits

    21,408       19,703       16,753       41,111       31,679  

Occupancy and Equipment Expense

    4,914       4,413       4,264       9,327       7,981  

Merger and Conversion-Related Expense

    615       811       94       1,426       104  

Other Expenses

    9,460       8,793       9,794       18,253       17,869  

Total Other Expenses

    36,397       33,720       30,905       70,117       57,633  
                                         

Income Before Income Taxes:

    17,241       11,034       21,964       28,275       37,026  
                                         

Provision for Income Taxes:

    3,484       2,303       4,536       5,787       7,269  
                                         

Net Income:

  $ 13,757     $ 8,731     $ 17,428     $ 22,488     $ 29,757  

 

 
logo02.jpg
 

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Three Months Ended

 
   

June 30, 2022

   

March 31, 2022

   

June 30, 2021

 
   

Average

    Interest            

Average

    Interest            

Average

    Interest          
   

Outstanding

   

Earned /

   

Average

   

Outstanding

   

Earned /

   

Average

   

Outstanding

   

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)

  $ 3,890,470     $ 49,628       5.10 %   $ 3,382,325     $ 40,174       4.75 %   $ 2,814,593     $ 36,116       5.13 %

SBA PPP Loans

    4,429       11       1.00 %     3,725       9       1.00 %     242,015       3,019       4.99 %

Securities

    966,960       4,143       1.71 %     1,005,252       3,844       1.53 %     801,268       3,189       1.59 %

Interest-Bearing Deposit in Other Banks

    122,175       232       0.76 %     221,148       95       0.17 %     62,693       27       0.17 %

Total Interest-Earning Assets

    4,984,034       54,014       4.33 %     4,612,450       44,122       3.83 %     3,920,569       42,351       4.32 %

Allowance for Loan Losses

    (29,945 )                     (29,260 )                     (26,032 )                

Noninterest-Earning Assets

    417,550                       336,915                       505,374                  

Total Assets

  $ 5,371,639     $ 54,014             $ 4,920,105     $ 44,122             $ 4,399,911     $ 42,351          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities:

                                                                       

Interest-Bearing Deposits

  $ 2,981,613     $ 2,557       0.34 %   $ 2,882,838     $ 2,263       0.31 %   $ 2,615,241     $ 3,235       0.49 %

Subordinated Debt

    111,107       1,300       4.68 %     91,354       1,115       4.88 %     81,427       1,015       4.99 %

Subordinated Debt - Trust Preferred Securities

    5,000       52       4.16 %     5,000       42       3.36 %     5,000       43       3.44 %

Advances from Federal Home Loan Bank (FHLB)

    171,224       506       1.18 %     80,375       223       1.11 %     32,887       108       1.31 %

Other Borrowings

    28,260       37       0.52 %     19,666       4       0.08 %     24,909       5       0.08 %

Total Interest-Bearing Liabilities

    3,297,204       4,452       0.54 %     3,079,233       3,647       0.47 %     2,759,464       4,406       0.64 %
                                                                         

Noninterest-Bearing Liabilities:

                                                                       

Noninterest-Bearing Deposits

  $ 1,596,174                     $ 1,370,015                     $ 1,191,900                  

Other Liabilities

    27,830                       24,854                       27,907                  

Total Noninterest-Bearing Liabilities

    1,624,004                       1,394,869                       1,219,807                  

Shareholders' Equity

    450,431                       446,003                       420,640                  

Total Liabilities and Shareholders' Equity

  $ 5,371,639                     $ 4,920,105                     $ 4,399,911                  
                                                                         

Net Interest Spread

                    3.79 %                     3.35 %                     3.68 %

Net Interest Income

          $ 49,562                     $ 40,475                     $ 37,945          

Net Interest Margin

                    3.98 %                     3.51 %                     3.87 %
                                                                         

Overall Cost of Funds

                    0.36 %  

`

              0.33 %                     0.45 %

 

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.

Consolidated Net Interest Margin

(Unaudited)

 

   

Six Months Ended

 
   

June 30, 2022

   

June 30, 2021

 
   

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)

  $ 3,636,393     $ 89,802       4.94 %   $ 2,729,130     $ 72,654       5.32 %

SBA PPP Loans

    4,077       20       1.00 %     308,487       7,900       5.12 %

Securities

    986,107       7,987       1.62 %     746,372       5,991       1.61 %

Interest-Bearing Deposit in Other Banks

    171,662       327       0.38 %     81,963       68       0.17 %

Total Interest-Earning Assets

    4,798,239       98,136       4.09 %     3,865,952       86,613       4.48 %

Allowance for Loan Losses

    (29,602 )                     (24,371 )                

Noninterest-Earning Assets

    377,235                       496,589                  

Total Assets

  $ 5,145,872     $ 98,136             $ 4,338,170     $ 86,613          
                                                 
                                                 

Liabilities and Shareholders' Equity

                                               
                                                 

Interest-Bearing Liabilities:

                                               

Interest-Bearing Deposits

  $ 2,932,228     $ 4,820       0.33 %   $ 2,599,751     $ 6,478       0.50 %

Subordinated Debt

    101,231       2,415       4.77 %     54,939       1,474       5.37 %

Subordinated Debt - Trust Preferred Securities

    5,000       94       3.76 %     5,000       85       3.40 %

Advances from Federal Home Loan Bank (FHLB)

    125,800       729       1.16 %     34,954       219       1.25 %

Other Borrowings

    23,964       41       0.34 %     28,302       111       0.78 %

Total Interest-Bearing Liabilities

    3,188,223       8,099       0.51 %     2,722,946       8,367       0.61 %
                                                 

Noninterest-Bearing Liabilities:

                                               

Noninterest-Bearing Deposits

    1,483,095                       1,169,425                  

Other Liabilities

    26,338                       27,532                  

Total Noninterest-Bearing Liabilities

    1,509,433                       1,196,957                  

Shareholders' Equity

    448,216                       418,267                  

Total Liabilities and Shareholders' Equity

  $ 5,145,872                     $ 4,338,170                  
                                                 

Net Interest Spread

                    3.58 %                     3.87 %

Net Interest Income

          $ 90,037                     $ 78,246          

Net Interest Margin

                    3.75 %                     4.05 %
                                                 

Overall Cost of Funds

                    0.35 %                     0.43 %

 

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

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2022

   

2022

   

2021

   

2022

   

2021

 
                                         

Interest Income:

                                       

Interest income

  $ 54,014     $ 44,122     $ 42,351     $ 98,136     $ 86,613  

Core interest income

    54,014       44,122       42,351       98,136       86,613  

Interest Expense:

                                       

Interest expense

    4,452       3,647       4,406       8,099       8,367  

Core interest expense

    4,452       3,647       4,406       8,099       8,367  

Provision for Loan Losses: (b)

                                       

Provision for loan losses

    2,945       1,617       2,241       4,562       5,600  

Core provision expense

    2,945       1,617       2,241       4,562       5,600  

Other Income:

                                       

Other income

    7,021       5,896       17,165       12,917       22,013  

Losses on former bank premises and equipment

    -       717       540       717       540  

Losses on sale of securities

    8       31       50       39       55  

Core other income

    7,029       6,644       17,755       13,673       22,608  

Other Expense:

                                       

Other expense

    36,397       33,720       30,905       70,117       57,633  

Acquisition-related expenses (2)

    (708 )     (811 )     (94 )     (1,519 )     (104 )

Occupancy and bank premises - storm repair

    (270 )     (231 )     (938 )     (501 )     (1,288 )

Core other expense

    35,419       32,678       29,873       68,097       56,241  

Pre-Tax Income: (a)

                                       

Pre-tax income

    17,241       11,034       21,964       28,275       37,026  

Losses on former bank premises and equipment

    -       717       540       717       540  

Losses on sale of securities

    8       31       50       39       55  

Acquisition-related expenses (2)

    708       811       94       1,519       104  

Occupancy and bank premises - storm repair

    270       231       938       501       1,288  

Core pre-tax income

    18,227       12,824       23,586       31,051       39,013  

Provision for Income Taxes: (1)

                                       

Provision for income taxes

    3,484       2,303       4,536       5,787       7,269  

Tax on losses on former bank premises and equipment

    -       151       113       151       113  

Tax on losses on sale of securities

    2       7       11       9       12  

Tax on acquisition-related expenses (2)

    126       48       20       174       22  

Tax on occupancy and bank premises - storm repair

    57       49       197       106       271  

Core provision for income taxes

    3,669       2,558       4,877       6,227       7,687  

Net Income:

                                       

Net income

    13,757       8,731       17,428       22,488       29,757  

Losses on former bank premises and equipment, net of tax

    -       566       427       566       427  

Losses on sale of securities, net of tax

    6       24       39       30       43  

Acquisition-related expenses (2), net of tax

    582       763       74       1,345       82  

Occupancy and bank premises - storm repair, net of tax

    213       182       741       395       1,018  

Core net income

  $ 14,558     $ 10,266     $ 18,709     $ 24,824     $ 31,327  
                                         

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

  $ 20,186     $ 12,651     $ 24,205     $ 32,837       42,626  

Losses on former bank premises and equipment

    -       717       540       717       540  

Losses on sale of securities

    8       31       50       39       55  

Acquisition-related expenses (2)

    708       811       94       1,519       104  

Occupancy and bank premises - storm repair

    270       231       938       501       1,288  

Core pre-tax, pre-provision earnings

  $ 21,172     $ 14,441     $ 25,827     $ 35,613     $ 44,613  
                                         

Average Diluted Shares Outstanding

    22,656,174       21,162,482       20,827,786       21,916,641       20,783,135  
                                         

Diluted Earnings Per Share:

                                       

Diluted earnings per share

  $ 0.61     $ 0.41     $ 0.84     $ 1.03     $ 1.43  

Losses on former bank premises and equipment, net of tax

    -       0.03       0.02       0.03       0.02  

Losses on sale of securities, net of tax

    0.00       0.00       0.00       0.00       0.00  

Acquisition-related expenses (2), net of tax

    0.02       0.04       0.00       0.06       0.00  

Occupancy and bank premises -storm repair, net of tax

    0.01       0.01       0.04       0.02       0.06  

Core diluted earnings per share

  $ 0.64     $ 0.49     $ 0.90     $ 1.14     $ 1.51  
                                         

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

  $ 0.89     $ 0.60     $ 1.16     $ 1.50     $ 2.05  

Losses on former bank premises and equipment

    -       0.03       0.03       0.03       0.03  

Losses on sale of securities

    0.00       0.00       0.00       0.00       0.00  

Acquisition-related expenses (2)

    0.03       0.04       0.00       0.07       0.01  

Occupancy and bank premises - storm repair

    0.01       0.01       0.05       0.02       0.06  

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

  $ 0.93     $ 0.68     $ 1.24     $ 1.62     $ 2.15  

 

(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

   

Six Months Ended

 
   

June 30,

   

March 31,

   

June 30,

   

June 30,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2022

   

2022

   

2021

   

2022

   

2021

 
                                         
                                         

Total Quarterly Average Assets

  $ 5,371,639     $ 4,920,105     $ 4,399,911     $ 5,145,872     $ 4,338,170  

Total Quarterly Average Equity

  $ 450,431     $ 446,003     $ 420,640     $ 448,216     $ 418,267  
                                         

Net Income:

                                       

Net income

  $ 13,757     $ 8,731     $ 17,428     $ 22,488     $ 29,757  

Losses on former bank premises and equipment, net of tax

    -       566       427       566       427  

Losses on sale of securities, net of tax

    6       24       39       30       43  

Acquisition-related expenses, net of tax

    582       763       74       1,345       82  

Occupancy and bank premises - storm repair, net of tax

    213       182       741       395       1,018  

Core net income

  $ 14,558     $ 10,266     $ 18,709     $ 24,824     $ 31,327  
                                         

Return on average assets

    1.02 %     0.71 %     1.58 %     0.87 %     1.37 %

Core return on average assets

    1.08 %     0.83 %     1.70 %     0.96 %     1.44 %

Return on equity

    12.22 %     7.83 %     16.57 %     10.03 %     14.23 %

Core return on average equity

    12.93 %     9.21 %     17.79 %     11.08 %     14.98 %
                                         

Interest Income:

                                       

Interest income

  $ 54,014     $ 44,122     $ 42,351     $ 98,136     $ 86,613  

Core interest income

    54,014       44,122       42,351       98,136       86,613  

Interest Expense:

                                       

Interest expense

    4,452       3,647       4,406       8,099       8,367  

Core interest expense

    4,452       3,647       4,406       8,099       8,367  

Other Income:

                                       

Other income

    7,021       5,896       17,165       12,917       22,013  

Losses on former bank premises and equipment

    -       717       540       717       540  

Losses on sale of securities

    8       31       50       39       55  

Core other income

    7,029       6,644       17,755       13,673       22,608  

Other Expense:

                                       

Other expense

    36,397       33,720       30,905       70,117       57,633  

Acquisition-related expenses

    (708 )     (811 )     (94 )     (1,519 )     (104 )

Occupancy and bank premises - storm repair

    (270 )     (231 )     (938 )     (501 )     (1,288 )

Core other expense

  $ 35,419     $ 32,678     $ 29,873     $ 68,097     $ 56,241  
                                         

Efficiency Ratio:

                                       

Other expense (a)

  $ 36,397     $ 33,720     $ 30,905     $ 70,117     $ 57,633  

Core other expense (c)

  $ 35,419     $ 32,678     $ 29,873     $ 68,097     $ 56,241  

Net interest and other income (1) (b)

  $ 56,591     $ 46,402     $ 55,160     $ 102,993     $ 100,314  

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

  $ 56,591     $ 47,119     $ 55,700     $ 103,710     $ 100,854  

Efficiency ratio (a/b)

    64.32 %     72.67 %     56.03 %     68.08 %     57.45 %

Core efficiency ratio (c/d)

    62.59 %     69.35 %     53.63 %     65.66 %     55.76 %
                                         

Total Average Interest-Earnings Assets

  $ 4,984,034     $ 4,612,450     $ 3,920,569     $ 4,798,239     $ 3,865,952  
                                         

Net Interest Income:

                                       

Net interest income

  $ 49,562     $ 40,475     $ 37,945     $ 90,037     $ 78,246  

Loan discount accretion

    (2,588 )     (920 )     (1,617 )     (3,508 )     (4,680 )

Net interest income excluding loan discount accretion

  $ 46,974     $ 39,555     $ 36,328     $ 86,529     $ 73,566  
                                         

Net interest margin (2)

    3.98 %     3.51 %     3.87 %     3.75 %     4.05 %

Net interest margin excluding loan discount accretion (2)

    3.77 %     3.43 %     3.71 %     3.61 %     3.81 %

Net interest spread

    3.79 %     3.35 %     3.68 %     3.58 %     3.87 %

Net interest spread excluding loan discount accretion

    3.59 %     3.27 %     3.52 %     3.44 %     3.62 %

 

(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)

 

   

June 30,

   

March 31,

   

June 30,

 

(Dollars in thousands, except per share data)

 

2022

   

2022

   

2021

 
                         

Total Shareholders' (Common) Equity:

                       

Total shareholders' equity

  $ 445,459     $ 456,837     $ 431,006  

Goodwill

    (88,842 )     (89,911 )     (60,062 )

Core deposit and customer intangible

    (15,093 )     (15,617 )     (13,271 )

Total tangible common equity

  $ 341,524     $ 351,309     $ 357,673  
                         
                         

Total Assets:

                       

Total assets

  $ 5,530,383     $ 5,362,235     $ 4,323,959  

Goodwill

    (88,842 )     (89,911 )     (60,062 )

Core deposit and customer intangible

    (15,093 )     (15,617 )     (13,271 )

Total tangible assets

  $ 5,426,448     $ 5,256,707     $ 4,250,626  
                         

Common shares outstanding

    22,579,451       22,564,607       20,740,759  
                         

Book value per common share

  $ 19.73     $ 20.25     $ 20.78  

Tangible book value per common share

  $ 15.13     $ 15.57     $ 17.24  

Common equity to total assets

    8.05 %     8.52 %     9.97 %

Tangible common equity to tangible assets

    6.29 %     6.68 %     8.41 %

 

 
logo02.jpg