Business First Bancshares, Inc., Announces Financial Results For Q1 2019

Business First Bancshares, Inc., Announces Financial Results For Q1 2019

PR Newswire

BATON ROUGE, La., April 23, 2019 /PRNewswire/ -- Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of Business First Bank, Baton Rouge, Louisiana, today announced its unaudited results for the quarter ended March 31, 2019, including record quarterly net income of $5.7 million, or $0.41 per diluted share, increases of $2.6 million and $0.12, respectively, from the quarter ended March 31, 2018. Core net income, which excludes noncore income and expenses, was $5.6 million, or $0.41 per diluted share, which reflects increases of $2.1 million and $0.07, respectively, from the quarter ended March 31, 2018. 

Business First Bank logo (PRNewsfoto/Business First Bank)

"I am very pleased with our performance to begin 2019," said Jude Melville, President and CEO. "In this challenging rate environment, our team has remained focused and disciplined on loan growth, margin and spread without sacrificing the Bank's credit quality and underwriting standards." 

"The addition of Richland State Bank to the existing Business First franchise was evident in our first quarter results, and we are excited about the value our combined franchises will continue to generate for our shareholders and customers in the future."

On April 23, 2019, Business First's board of directors declared a quarterly dividend based upon financial performance for the quarter in the amount of $0.10 per share to the common shareholders of record as of May 15, 2019, an increase of $0.02, or 25% from the prior quarter. The dividend will be paid on May 31, 2019, or as soon thereafter as practicable.

Quarterly Highlights

  • Higher Shareholder Returns. Diluted earnings per share were $0.41, annualized return on average assets was 1.09%, and annualized return on average equity was 8.62%, compared to $0.28, 0.75% and 6.03%, respectively, from the quarter ended December 31, 2018. Core earnings per diluted share were $0.41, compared to $0.38 for the quarter ended December 31, 2018. As adjusted, annualized core return on average assets was 1.08% and annualized core return on average equity was 8.57%, compared to 1.03% and 8.23%, respectively, from the quarter ended December 31, 2018.
  • Robust Loan Growth. Total loans held for investment at March 31, 2019, were $1.6 billion, an increase of $57.7 million compared to December 31, 2018. Annualized organic loan growth for the quarter ended March 31, 2019, was 15.1%, compared to 10.6% organic loan growth for the quarter ended December 31, 2018.
  • Improved Credit Quality. Ratios of nonperforming loans compared to loans held for investment and nonperforming assets compared to total assets decreased from 0.89% and 0.74%, respectively, at December 31, 2018, to 0.84% and 0.71% at March 31, 2019.
  • Healthy Net Interest Margin. Net interest margin and net interest spread were 4.01% and 3.61%, respectively, for the quarter ended March 31, 2019, compared to 4.07% and 3.70% for the quarter ended December 31, 2018. The decrease was attributed to fewer calendar days in the quarter and the subordinated debt issuance in December 2018, which increased our cost of funds and has not yet been fully deployed by Business First.

Financial Condition

March 31, 2019, Compared to December 31, 2018

Balance Sheet

As of March 31, 2019, Business First had total assets of $2.1 billion, total loans of $1.6 billion, total deposits of $1.7 billion and total shareholders' equity of $269.1 million, compared to $2.1 billion, $1.5 billion, $1.7 billion and $260.1 million, respectively, as of December 31, 2018.

Book value per common share was $20.14 at March 31, 2019, compared to $19.68 at December 31, 2018. Tangible book value per common share was $15.86 at March 31, 2019, compared to $15.34 at December 31, 2018. 

Credit Quality

Nonperforming loans as a percentage of total loans held for investment decreased from 0.89% as of December 31, 2018, to 0.84% as of March 31, 2019. Nonperforming assets as a percentage of total assets decreased from 0.74% as of December 31, 2018, to 0.71% as of March 31, 2019. 

March 31, 2019, Compared to March 31, 2018

Balance Sheet

As of March 31, 2019, Business First had total assets of $2.1 billion, total loans of $1.6 billion, total deposits of $1.7 billion and total shareholders' equity of $269.1 million, compared to $1.6 billion, $1.2 billion, $1.3 billion and $180.0 million, respectively, as of March 31, 2018.

Book value per common share was $20.14 at March 31, 2019, compared to $17.52 at March 31, 2018. Tangible book value per common share was $15.86 at March 31, 2019, compared to $13.90 at March 31, 2018.

Credit Quality

Nonperforming loans as a percentage of total loans held for investment decreased from 1.27% as of March 31, 2018, to 0.84% as of March 31, 2019. Nonperforming assets as a percentage of total assets decreased from 1.04% as of March 31, 2018, to 0.71% as of March 31, 2019. The decreases were mainly attributed to improved credit quality in relation to the size of the loan portfolio and total assets of Business First.

Results of Operations

First Quarter 2019 Compared to Fourth Quarter 2018

Net Income and Diluted Earnings Per Share

For the quarter ended March 31, 2019, net income was $5.7 million, or $0.41 per diluted share, compared to net income of $3.4 million, or $0.28 per diluted share, for the quarter ended December 31, 2018.

Core net income, which excludes noncore income and expenses, for the quarter ended March 31, 2019, was $5.6 million, or $0.41 per diluted share, compared to core net income of $4.7 million, or $0.38 per diluted share, for the quarter ended December 31, 2018. Notable noncore events impacting earnings included the incurrence of $2.1 million in noninterest expenses related to acquisition-related activities and $588,000 related to gains associated with banking center, investment and impaired loan sales for the quarter ended December 31, 2018.

Return on Assets and Equity

Return on average assets and equity, each on an annualized basis, increased to 1.09% and 8.62%, respectively, for the quarter ended March 31, 2019, compared to 0.75% and 6.03%, respectively, for the quarter ended December 31, 2018. The increases were largely due to the growth in net interest income.

As adjusted, core return on average assets and core return on average equity, each on an annualized basis, were 1.08% and 8.57%, respectively, for the quarter ended March 31, 2019, compared to 1.03% and 8.23%, respectively, for the quarter ended December 31, 2018.

Interest Income

For the quarter ended March 31, 2019, net interest income totaled $19.1 million and net interest margin and net interest spread were 4.01% and 3.61%, respectively, compared to $17.1 million, 4.07% and 3.70% for the quarter ended December 31, 2018. Net interest margin and spread were negatively impacted due to the subordinated debt issuance in December 2018, and fewer calendar days in the quarter.

Net interest margin and net interest spread (excluding loan discount accretion of $432,000) were 3.92% and 3.52%, respectively, for the quarter ended March 31, 2019, compared to 4.01% and 3.63% (excluding loan discount accretion of $283,000) for the quarter ended December 31, 2018.   

The average yield on the loan portfolio was 5.79% for the quarter ended March 31, 2019, compared to 5.72% for the quarter ended December 31, 2018. The average yield on total interest-earning assets was 5.16% for the quarter ended March 31, 2019, compared to 5.13% for the quarter ended December 31, 2018.

Interest Expense

For the quarter ended March 31, 2019, overall cost of funds (which includes noninterest-bearing deposits) increased by nine basis points compared to the quarter ended December 31, 2018. The increase was largely driven by the issuance of subordinated debt in December 2018.

Provision for Loan Losses

During the quarter ended March 31, 2019, Business First recorded a provision for loan losses of $633,000, compared to $939,000 for the quarter ended December 31, 2018. The reserve for the quarter ended December 31, 2018, was negatively impacted by a single, previously identified, impaired loan.

First Quarter 2019 Compared to First Quarter 2018

Net Income and Diluted Earnings Per Share

For the quarter ended March 31, 2019, net income was $5.7 million, or $0.41 per diluted share, compared to net income of $3.1 million, or $0.29 per diluted share, for the quarter ended March 31, 2018. The increase in net income and diluted earnings per share is attributed to the overall growth and efficiency of Business First over the past 12 months.

Core net income, which excludes noncore income and expenses, for the quarter ended March 31, 2019, was $5.6 million, or $0.41 per diluted share, compared to core net income of $3.6 million, or $0.34 per diluted share, for the quarter ended March 31, 2018. Notable noncore events impacting earnings included the incurrence of $512,000 in noninterest expenses related to acquisition-related activities for the quarter ended March 31, 2018.

Return on Assets and Equity

Return on average assets and return on average equity, each on an annualized basis, increased to 1.09% and 8.62%, respectively, for the quarter ended March 31, 2019, from 0.77% and 6.94%, respectively, for the quarter ended March 31, 2018.  

As adjusted, core return on average assets and core return on average equity, each on an annualized basis, were 1.08% and 8.57%, respectively, for the quarter ended March 31, 2019, compared to 0.88% and 7.96%, respectively, for the quarter ended March 31, 2018.  

Interest Income

For the quarter ended March 31, 2019, net interest income totaled $19.1 million and net interest margin and net interest spread were 4.01% and 3.61%, respectively, compared to $14.5 million, 3.97% and 3.75% for the quarter ended March 31, 2018.

Net interest margin and net interest spread (excluding loan discount accretion of $432,000) were 3.92% and 3.52%, respectively, for the quarter ended March 31, 2019, compared to 3.86% and 3.64% (excluding loan discount accretion of $385,000) for the quarter ended March 31, 2018. As previously mentioned, the issuance of subordinated debt in December 2018 negatively impacted the net interest margin and spread for the quarter ended March 31, 2019.

The average yield on the loan portfolio was 5.79% for the quarter ended March 31, 2019, compared to 5.32% for the quarter ended March 31, 2018. The average yield on total interest-earning assets was 5.16% for the quarter ended March 31, 2019, compared to 4.72% for the quarter ended March 31, 2018.

Interest Expense

For the quarter ended March 31, 2019, overall cost of funds (which includes noninterest-bearing deposits) increased by 45 basis points compared to the quarter ended March 31, 2018. The increase is largely attributed to an overall increase in interest rates over the past 12 months and the issuance of subordinated debt in December 2018.

Provision for Loan Losses

During the quarter ended March 31, 2019, Business First recorded a provision for loan losses of $633,000, compared to $474,000 for the quarter ended March 31, 2018.

About Business First Bancshares, Inc.

Business First Bancshares, Inc., through its banking subsidiary Business First Bank, operates 25 banking centers in markets across Louisiana and in Dallas, Texas. Business First Bank provides commercial and personal banking, treasury management and wealth solutions services to small to midsize businesses and their owners and employees. Visit www.b1BANK.com for more information. Business First's common stock is traded on the NASDAQ Global Select Market under the symbol "BFST."

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures (e.g., referenced as "core" or "tangible") intended to supplement, not substitute for, comparable GAAP measures. These measures typically adjust income available to common shareholders for certain significant activities or transactions that, in management's opinion, can distort period-to-period comparisons of Business First's performance. Transactions that are typically excluded from non-GAAP measures include realized and unrealized gains/losses on former bank premises and equipment, investment sales, impaired loan sales and acquisition-related expenses (including, but not limited to, legal costs, system conversion costs, severance and retention payments, etc.). Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company's core business. These non-GAAP disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of the tables below.

Special Note Regarding Forward-Looking Statements

Certain statements contained in this release may not be based on historical facts and are "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by their reference to a future period or periods or by the use of forward-looking terminology such as "anticipate," "believe," "estimate," "expect," "may," "might," "will," "would," "could" or "intend." We caution you not to place undue reliance on the forward-looking statements contained in this news release, in that actual results could differ materially from those indicated in such forward-looking statements as a result of a variety of factors. We undertake no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this news release.

Additional Information

For additional information on Business First, you may obtain Business First's reports that are filed with the Securities and Exchange Commission, or 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 the Company. 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.

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)








March 31,

December 31,

September 30,

June 30,

March 31,

(Dollars in thousands)

2019

2018

2018

2018

2018







Balance Sheet Ratios












Loans (HFI) to Deposits

90.93%

88.15%

95.86%

92.82%

91.11%

Shareholdersʼ Equity to Assets Ratio

12.81%

12.41%

12.69%

12.77%

11.34%

Tangible Common Equity to Tangible Assets (Non-GAAP)

10.37%

9.95%

10.75%

10.78%

9.21%













Loans Receivable Held for Investment












Commercial

$   389,855

$      363,640

$      317,889

$   298,967

$   290,427

Real Estate:






Construction and Land

211,888

211,054

196,404

204,099

191,220

Farmland

44,066

45,989

26,882

15,173

14,498

1-4 Family Residential

275,610

270,583

234,690

224,986

218,623

Multi-Family Residential

39,548

39,273

22,109

22,511

25,884

Nonfarm Nonresidential

550,103

518,660

432,306

399,166

390,478

Total Real Estate

1,121,215

1,085,559

912,391

865,935

840,703

Consumer

75,112

79,270

67,679

69,129

60,320

Total Loans

$ 1,586,182

$   1,528,469

$    1,297,959

$ 1,234,031

$ 1,191,450













Allowance for Loan Losses












Balance, Beginning of Period

$     11,220

$        10,273

$          9,756

$       9,647

$       8,765

Charge-Offs – Quarterly

(57)

(19)

(33)

(397)

(23)

Recoveries – Quarterly

22

27

47

32

431

Provision for Loan Losses – Quarterly

633

939

503

474

474

Balance, End of Period

$     11,818

$        11,220

$        10,273

$       9,756

$       9,647







Allowance for Loan Losses to Total Loans (HFI)

0.75%

0.73%

0.79%

0.79%

0.81%

Net Charge-Offs (Recoveries) to Average Total Loans

0.00%

0.00%

0.00%

0.03%

-0.03%













Nonperforming Assets












Nonperforming Loans:






Nonaccrual Loans

$     13,183

$        11,691

$        11,341

$     13,884

$     15,030

Loans Past Due 90 Days or More

77

1,876

256

130

114

Total Nonperforming Loans

13,260

13,567

11,597

14,014

15,144

Other Nonperforming Assets:






Other Real Estate Owned

1,683

1,909

1,824

1,273

1,282

Other Nonperforming Assets

11

11

11

36

13

Total Other Nonperforming Assets

1,694

1,920

1,835

1,309

1,295

Total Nonperforming Assets

$     14,954

$        15,487

$        13,432

$     15,323

$     16,439







Nonperforming Loans to Total Loans (HFI)

0.84%

0.89%

0.89%

1.14%

1.27%

Nonperforming Assets to Total Assets

0.71%

0.74%

0.80%

0.93%

1.04%

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)









Quarter Ended



March 31,

December 31,

September 30,

June 30,

March 31,


(Dollars in thousands, except per share data)

2019

2018

2018

2018

2018









Per Share Data














Basic Earnings per Common Share

$        0.43

$           0.28

$           0.34

$        0.34

$        0.30


Diluted Earnings per Common Share

0.41

0.28

0.33

0.33

0.29


Dividends per Common Share

0.08

0.08

0.08

0.08

0.06


Book Value per Common Share

20.14

19.68

18.46

18.26

17.52


Tangible Book Value per Common Share (Non-GAAP)

15.86

15.34

15.30

15.07

13.90
















Average Common Shares Outstanding

13,287,560

12,099,659

11,533,374

10,607,369

10,232,933


Average Diluted Shares Outstanding

13,653,125

12,521,017

11,993,734

11,064,638

10,578,755


End of Period Common Shares Outstanding

13,361,482

13,213,280

11,533,721

11,533,171

10,271,931
















Annualized Performance Ratios














Return on Average Assets

1.09%

0.75%

0.94%

0.90%

0.77%


Return on Average Equity

8.62%

6.03%

7.37%

7.75%

6.94%


Net Interest Margin

4.01%

4.07%

4.05%

3.98%

3.97%


Net Interest Spread

3.61%

3.70%

3.70%

3.70%

3.75%


Efficiency Ratio (1)

64.35%

73.51%

69.08%

70.81%

73.57%
















Other Operating Expenses














Salaries and Employee Benefits

$       8,552

$         7,444

$          7,190

$       6,524

$       6,704


Occupancy and Bank Premises

1,103

877

914

861

857


Depreciation and Amortization

628

484

417

407

422


Data Processing

616

397

395

355

410


FDIC Assessment Fees

150

276

221

331

393


Legal and Other Professional Fees

318

456

328

509

402


Advertising and Promotions

327

422

290

298

229


Utilities and Communications

298

238

294

269

272


Ad Valorem Shares Tax

345

170

321

322

322


Directorsʼ Fees

205

92

93

92

159


Other Real Estate Owned Expenses and Write-Downs

27

-

-

7

2


Merger- and Conversion-Related Expenses

(254)

1,959

138

415

512


Other

1,475

1,594

1,269

1,635

1,260


Total Other Expenses

$     13,790

$        14,409

$        11,870

$     12,025

$     11,944









(1) — Noninterest expense divided by noninterest income plus net interest income less gain/loss on sales of securities.

 

Business First Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)








March 31,

December 31,

September 30,

June 30,

March 31,

(Dollars in thousands)

2019

2018

2018

2018

2018







Assets












Cash and Due From Banks

$     52,606

$        96,072

$        45,941

$     45,861

$     37,627

Federal Funds Sold

30,093

41,836

5,934

32,522

11,730

Securities Available for Sale, at Fair Values

304,122

309,516

243,585

252,139

262,988

Mortgage Loans Held for Sale

753

58

280

-

147

Loans and Lease Receivable

1,586,182

1,528,469

1,297,959

1,234,031

1,191,450

Allowance for Loan Losses

(11,818)

(11,220)

(10,273)

(9,756)

(9,647)

Net Loans and Lease Receivable

1,574,364

1,517,249

1,287,686

1,224,275

1,181,803

Premises and Equipment, Net

27,014

15,114

10,022

10,537

10,424

Accrued Interest Receivable

7,054

8,223

5,188

5,268

4,700

Other Equity Securities

8,508

9,282

10,339

10,064

9,381

Other Real Estate Owned

1,683

1,909

1,824

1,273

1,282

Cash Value of Life Insurance

32,050

31,882

24,442

24,275

24,109

Deferred Taxes, Net

3,077

3,848

4,359

3,888

4,155

Goodwill

49,534

49,488

32,427

32,552

32,816

Core Deposit Intangible

7,655

7,885

4,103

4,234

4,366

Other Assets

2,887

2,534

2,065

2,319

2,185







Total Assets

$ 2,101,400

$   2,094,896

$    1,678,195

$ 1,649,207

$ 1,587,713













Liabilities












Deposits:






Noninterest-Bearing

$   396,775

$      382,354

$      311,170

$   305,314

$   297,845

Interest-Bearing

1,347,608

1,351,580

1,042,901

1,024,179

1,009,893

Total Deposits

1,744,383

1,733,934

1,354,071

1,329,493

1,307,738







Securities Sold Under Agreements to Repurchase

11,070

12,229

14,310

13,604

15,434

Short-Term Borrowings

-

-

862

862

862

Long-Term Borrowings

-

-

2,400

2,700

2,700

Subordinated Debt

25,000

25,000

-

-

-

Federal Home Loan Bank Borrowings

30,000

55,000

85,000

85,000

75,000

Accrued Interest Payable

2,039

1,374

1,336

1,197

1,104

Other Liabilities

19,764

7,301

7,255

5,722

4,881







Total Liabilities

1,832,256

1,834,838

1,465,234

1,438,578

1,407,719







Shareholdersʼ Equity












Common Stock

13,361

13,213

11,534

11,533

10,272

Additional Paid-In Capital

213,537

212,332

171,345

171,193

144,441

Retained Earnings

42,576

37,982

35,460

32,483

29,666

Accumulated Other Comprehensive Loss

(330)

(3,469)

(5,378)

(4,580)

(4,385)







Total Shareholdersʼ Equity

269,144

260,058

212,961

210,629

179,994







Total Liabilities and Shareholdersʼ Equity

$ 2,101,400

$   2,094,896

$    1,678,195

$ 1,649,207

$ 1,587,713

 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)









Quarter Ended



March 31,

December 31,

September 30,

June 30,

March 31,


(Dollars in thousands)

2019

2018

2018

2018

2018









Interest Income:







Interest and Fees on Loans

$  22,423

$        19,778

$        17,777

$ 16,549

$  15,676


Interest and Dividends on Securities

1,874

1,611

1,386

1,414

1,423


Interest on Federal Funds Sold and Due From Banks

290

164

162

128

127


Total Interest Income

24,587

21,553

19,325

18,091

17,226









Interest Expense:







Interest on Deposits

4,757

3,853

3,127

2,555

2,298


Interest on Borrowings

710

583

562

560

428


Total Interest Expense

5,467

4,436

3,689

3,115

2,726









Net Interest Income

19,120

17,117

15,636

14,976

14,500









Provision for Loan Losses

633

939

503

474

474









Net Interest Income After Provision for Loan Losses

18,487

16,178

15,133

14,502

14,026









Other Income:







Service Charges on Deposit Accounts

938

869

695

636

610


Gain (Loss) on Sales of Securities

-

7

-

-

-


Other Income

1,373

1,615

852

1,370

1,125


Total Other Income

2,311

2,491

1,547

2,006

1,735









Other Expenses:







Salaries and Employee Benefits

8,552

7,444

7,190

6,524

6,704


Occupancy and Equipment Expense

1,894

1,523

1,522

1,402

1,418


Other Expenses

3,344

5,442

3,158

4,099

3,822


Total Other Expenses

13,790

14,409

11,870

12,025

11,944









Income Before Income Taxes

7,008

4,260

4,810

4,483

3,817









Provision for Income Taxes

1,349

815

910

845

709









Net Income

$    5,659

$         3,445

$          3,900

$  3,638

$    3,108


 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)


























Quarter Ended


March 31, 2019


December 31, 2018


March 31, 2018


Average




Average




Average




Outstanding

Interest Earned /

Average


Outstanding

Interest Earned /

Average


Outstanding

Interest Earned /

Average

(Dollars in thousands)

Balance

Interest Paid

Yield / Rate


Balance

Interest Paid

Yield / Rate


Balance

Interest Paid

Yield / Rate













Assets
























Interest-Earning Assets












Total Loans

$ 1,549,887

$            22,423

5.79%


$ 1,383,526

$            19,778

5.72%


$ 1,178,146

$            15,676

5.32%

Securities Available for Sale

309,768

1,874

2.42%


270,511

1,611

2.38%


245,098

1,423

2.32%

Interest-Bearing Deposit in Other Banks

45,215

290

2.57%


27,203

164

2.41%


37,634

127

1.35%

Total Interest-Earning Assets

1,904,870

24,587

5.16%


1,681,240

21,553

5.13%


1,460,878

17,226

4.72%

Allowance for Loan Losses

(11,390)




(10,451)




(8,965)



Noninterest-Earning Assets

182,203




156,809




162,837



Total Assets

$ 2,075,683

$            24,587



$ 1,827,598

$            21,553



$ 1,614,750

$            17,226


























Liabilities and Shareholdersʼ Equity
























Interest-Bearing Liabilities












Interest-Bearing Deposits

$ 1,335,413

$              4,757

1.42%


$ 1,138,786

$              3,853

1.35%


$ 1,026,014

$              2,298

0.90%

Subordinated Debt

25,000

416

6.66%


8,333

69

3.31%


-

-

0.00%

Advances from Federal Home Loan Bank ("FHLB")

37,527

281

3.00%


82,419

462

2.24%


75,108

373

1.99%

Other Borrowings

12,482

13

0.42%


11,466

52

1.81%


21,729

55

1.01%

Total Interest-Bearing Liabilities

1,410,422

5,467

1.55%


1,241,004

4,436

1.43%


1,122,851

2,726

0.97%













Noninterest-Bearing Liabilities












Noninterest-Bearing Deposits

393,816




349,915




307,424



Other Liabilities

8,764




8,183




5,377



Total Noninterest-Bearing Liabilities

402,580




358,098




312,801



Shareholdersʼ Equity

262,681




228,496




179,098



Total Liabilities and Shareholdersʼ Equity

$ 2,075,683




$ 1,827,598




$ 1,614,750















Net Interest Spread



3.61%




3.70%




3.75%

Net Interest Income


$            19,120




$            17,117




$            14,500


Net Interest Margin



4.01%




4.07%




3.97%

























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

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)














March 31,

December 31,

September 30,

June 30,

March 31,

(Dollars in thousands, except per share data)

2019

2018

2018

2018

2018







Tangible Common Equity






Total Shareholdersʼ Equity

$   269,144

$      260,058

$      212,961

$   210,629

$   179,994

Adjustments:






Goodwill

(49,534)

(49,488)

(32,427)

(32,552)

(32,816)

Core Deposit and Other Intangibles

(7,655)

(7,885)

(4,103)

(4,234)

(4,366)

Total Tangible Common Equity

$   211,955

$      202,685

$      176,431

$   173,843

$   142,812













Tangible Assets






Total Assets

$ 2,101,400

$   2,094,896

$    1,678,195

$ 1,649,207

$ 1,587,713

Adjustments:






Goodwill

(49,534)

(49,488)

(32,427)

(32,552)

(32,816)

Core Deposit and Other Intangibles

(7,655)

(7,885)

(4,103)

(4,234)

(4,366)

Total Tangible Assets

$ 2,044,211

$   2,037,523

$    1,641,665

$ 1,612,421

$ 1,550,531













Common Shares Outstanding

13,361,482

13,213,280

11,533,721

11,533,171

10,271,931

Book Value per Common Share

$      20.14

$         19.68

$         18.46

$      18.26

$      17.52

Tangible Book Value per Common Share

$      15.86

$         15.34

$         15.30

$      15.07

$      13.90

Common Equity to Total Assets

12.81%

12.41%

12.69%

12.77%

11.34%

Tangible Common Equity to Tangible Assets

10.37%

9.95%

10.75%

10.78%

9.21%

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)









Quarter Ended



March 31,

December 31,

September 30,

June 30,

March 31,


(Dollars in thousands, except per share data)

2019

2018

2018

2018

2018









Core Net Income







Net Income

$       5,659

$         3,445

$          3,900

$       3,638

$       3,108


Adjustments: (1)







Income







Sale of Participation Interest in Impaired Credit 

-

(87)

-

-

-


   Tax Impact

-

18

-

-

-


(Gains) Losses on Former Bank Premises and Equipment 

-

(494)

139

-

-


   Tax Impact

-

104

(29)

-

-


(Gains) Losses on Sale of Securities

-

(7)

-

-

-


   Tax Impact

-

1

-

-

-


Expense







Employee Share Awards – NASDAQ Listing 

-

-

-

118

-


   Tax Impact

-

-

-

(25)

-


Acquisition-Related Expenses 

(50)

2,132

509

415

512


   Tax Impact

16

(410)

(90)

(68)

(55)


Core Net Income

$       5,625

$         4,702

$          4,429

$       4,078

$       3,565
















Average Common Shares Outstanding

13,287,560

12,099,659

11,533,374

10,607,369

10,232,933


Average Diluted Shares Outstanding

13,653,125

12,521,017

11,993,734

11,064,638

10,578,755









Core Earnings per Share – Basic

$        0.42

$           0.39

$           0.38

$        0.38

$        0.35


Core Earnings per Share – Diluted

$        0.41

$           0.38

$           0.37

$        0.37

$        0.34









Total Quarterly/Year-to-Date Average Assets

$ 2,075,683

$   1,827,598

$    1,666,117

$ 1,624,195

$ 1,614,750


Total Quarterly/Year-to-Date Average Equity

$   262,681

$      228,496

$      211,631

$   187,764

$   179,098









Core Return on Average Assets

1.08%

1.03%

1.06%

1.00%

0.88%


Core Return on Average Equity

8.57%

8.23%

8.37%

8.69%

7.96%
















Core Efficiency Ratio







Noninterest Expense

13,790

14,409

11,870

12,025

11,944


      Core Adjustments

50

(2,132)

(509)

(533)

(512)


   Net Interest and Noninterest Income (2)

21,431

19,601

17,183

16,982

16,235


      Core Adjustments

-

(581)

139

-

-









        Core Efficiency Ratio 

64.58%

64.55%

65.59%

67.67%

70.42%
















Net Interest Income 







   Net Interest Income

$     19,120

$        17,117

$        15,636

$     14,976

$     14,500


     Adjustments:







        Discount Accretion

(432)

(283)

(268)

(342)

(385)


     Net Interest Income Excluding Loan Discount Accretion

$     18,688

$        16,834

$        15,368

$     14,634

$     14,115









   Total Average Interest-Earnings Assets

$ 1,904,870

$   1,681,240

$    1,543,820

$ 1,505,289

$ 1,460,878









   Net Interest Margin Excluding Loan Discount Accretion (3)

3.92%

4.01%

3.98%

3.89%

3.86%


   Net Interest Spread Excluding Loan Discount Accretion

3.52%

3.63%

3.63%

3.61%

3.64%









(1) Tax rates utilized, exclusive of certain nondeductible acquisition-related expenses, were 21% for 2019 and 2018. These rates approximated the marginal tax rates.

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

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

 


Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/business-first-bancshares-inc-announces-financial-results-for-q1-2019-300836774.html

SOURCE Business First Bancshares, Inc.

Copyright CNW Group 2019