株探米国株
日本語 英語
エドガーで原本を確認する
false 0000767405 2024-07-18 0000767405 2024-07-18 2024-07-18 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

 

 

 

FORM 8-K

 

 

 

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported) July 22, 2024 (July 18, 2024)

 

SB FINANCIAL GROUP, INC

 

(Exact name of registrant as specified in its charter)

 

Ohio   001-36785   34-1395608
(State or other jurisdiction
of incorporation)
  (Commission File Number)   (IRS Employer
Identification No.)

 

401 Clinton Street, Defiance, OH   43512
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code (419) 783-8950

 

Not Applicable

 

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class   Trading symbol(s)   Name of each exchange on which registererd
Common Shares, No Par Value 6,740,592 Outstanding at July 22, 2024     SBFG   The NASDAQ Stock Market, LLC (NASDAQ Capital Market)  

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

 

 

 


 

Item 2.02. Results of Operations and Financial Condition.

 

On July 18, 2024, SB Financial Group, Inc. (the “Company”) issued a news release reporting financial results for the second quarter 2024. A copy of the July 18, 2024 news release is furnished as Exhibit 99.1 and is incorporated herein by reference.

 

The information in this Item 2.02, including Exhibit 99.1 furnished herewith, is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that Section, nor shall such information be deemed to be incorporated by reference in any registration statement or other document filed under the Securities Act of 1933 or the Exchange Act, except as otherwise stated in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(a) Not Applicable

 

(b) Not Applicable

 

(c) Not Applicable

 

(d) Exhibits

 

Exhibit No.   Description
99.1   News release issued by SB Financial Group, Inc. on July 18, 2024, reporting financial results for the second quarter 2024.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

1


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  SB FINANCIAL GROUP, INC.
   
Dated: July 22, 2024 By: /s/ Anthony V. Cosentino
    Anthony V. Cosentino
    Chief Financial Officer

 

2


 

INDEX TO EXHIBITS

 

Current Report on Form 8-K

Dated July 22, 2024

 

SB Financial Group, Inc.

 

Exhibit No.   Description
99.1   News release issued by SB Financial Group, Inc. on July 18, 2024, reporting financial results for the second quarter 2024.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

-3-

 

 

EX-99.1 2 ea020979601ex99-1_sbfin.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON JULY 18, 2024, REPORTING FINANCIAL RESULTS FOR THE SECOND QUARTER 2024

Exhibit 99.1

 

 

 

SB Financial Group Announces Second Quarter 2024 Results

 

DEFIANCE, OH, July 18, 2024 -- SB Financial Group, Inc. (NASDAQ: SBFG) (“SB Financial” or the “Company”), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the second quarter ended June 30, 2024.

 

Second Quarter 2024 Highlights compared to the second quarter of the prior year:

 

Net income of $3.1 million, up 1.2 percent and in line with the same quarter last year. Diluted Earnings Per Share (“EPS”) increased to $0.47 or 6.8% from $0.44;

 

Net interest income totaled $9.7 million, a 1.7 percent decrease from the $9.8 million;

 

Loan growth increased to $1.01 billion, up by $20.6 million or 2.1 percent from the $984.8 million;

 

Return on Average Assets (“ROAA”) increased to 0.93%, up 2 basis points from the previous year, while Return on Average Equity (“ROAE”) declined slightly to 10.16%, down 16 basis points from 10.32%.

 

Six Months Ended June 30, 2024 Highlights compared to the same period of the prior year:

 

Mortgage Banking Revenue increased to $3.4 million, up by 22.8 percent from $2.8 million.

 

Trailing Twelve Months Ended June 30, 2024 Highlights compared to the prior year:

 

EPS was $1.78 for the twelve months ended June 2024, an increase of 1.1 percent from the prior twelve months of $1.76.

 

Total deposits were $1.12 billion at the end of June 2024, representing an increase of 4.1 percent from $1.07 billion at the end of June 2023.

 

Mortgage origination volume was $218.8 million for the trailing twelve months, with the servicing portfolio of $1.39 billion, which increased by 2.7 percent.

  

Earnings Highlights   Three Months Ended     Six Months Ended  
($ in thousands, except per share & ratios)   Jun. 2024     Jun. 2023     % Change     Jun. 2024     Jun. 2023     % Change  
Operating revenue   $ 14,045     $ 14,190       -1.0 %   $ 27,176     $ 28,180       -3.6 %
Interest income     15,654       14,406       8.7 %     30,954       28,230       9.6 %
Interest expense     5,995       4,577       31.0 %     12,115       8,077       50.0 %
Net interest income     9,659       9,829       -1.7 %     18,839       20,153       -6.5 %
Provision for credit losses     -       145       -100.0 %     -       395       0.0 %
Noninterest income     4,386       4,361       0.6 %     8,337       8,027       3.9 %
Noninterest expense     10,671       10,339       3.2 %     20,953       21,112       -0.8 %
Net income     3,113       3,075       1.2 %     5,481       5,525       -0.8 %
Earnings per diluted share     0.47       0.44       6.8 %     0.82       0.79       3.8 %
Return on average assets     0.93 %     0.91 %     2.2 %     0.82 %     0.82 %     0.0 %
Return on average equity     10.16 %     10.32 %     -1.6 %     9.02 %     9.01 %     0.1 %

 

 


 

“We demonstrated solid execution and financial stability in the quarter ended June 30, 2024,” stated Mark A. Klein, Chairman, President, and CEO. “We maintained a net income of $3.1 million, a testament to our operational resilience and our relentless focus on profitability. Notably, our diluted earnings per share increased by 6.8% to $0.47, reflecting our unwavering commitment to delivering shareholder value amidst economic uncertainties.”

 

“Our loan portfolio expanded to $1.01 billion, an increase of $20.6 million, showcasing our disciplined growth strategy and the strong confidence our clients place in our partnership. Despite ongoing market challenges, our deposit base grew by $44.0 million or 4.1% year-over-year to $1.12 billion, underscoring our margin oversight and the sustained trust of our customers. We continue to maintain a conservative risk profile, with peer leading asset quality and no loan charge-offs,” added Mr. Klein.

 

RESULTS OF OPERATIONS

 

Consolidated Revenue

 

In the second quarter of 2024, SB Financial Group demonstrated operational resilience with a slight year-over-year decline in operating revenue of only 1.0%, coupled with an increase of 7.0% from the preceding quarter. Despite a 1.7% decrease in net interest income—largely attributable to elevated deposit costs—our financial management mitigated the impact, resulting in a nominal 5 basis point reduction in our net interest margin when compared to the second quarter of 2023.

 

Noninterest income recorded a 0.6% increase over the same quarter last year, fueled by a substantial 20.9% surge in gains from the sale of mortgages and OMSR, alongside a 14.4% increase in mortgage loan servicing fees. Consistent customer service fees further improved our solid revenue base. However, we noted variances in performance across other noninterest income areas, such as wealth management and title insurance services, which saw declines. For the first time in over 2 years, interest expenses decreased on a linked quarter basis, highlighting the stabilization of funding costs.

 

Mortgage Loan Business

 

In the second quarter of 2024, SB Financial Group’s mortgage loan business recorded a 14.9% increase in loan originations, reaching $75.1 million from $65.4 million in the corresponding period last year. This notable growth underscores some strengthening in the housing market and hopefully signals broader positive economic trends.

 

Mortgage sales demonstrated significant expansion this quarter, reaching $55.8 million, or 74% of total originations. This higher level of sales volume, marked a 16.5% year-over-year increase from $47.9 million, underscores our successful market penetration and strategic positioning, particularly in a competitive lending environment. Our mortgage banking net revenue saw an increase to $1.8 million, up 18.8% from the previous year, reflecting our strong operational efficiency. Additionally, the mortgage servicing portfolio expanded by 2.7%, reaching $1.39 billion, which reinforces our dedication to sustainable growth and enhanced servicing capabilities.

 

Mr. Klein, Chairman, President, and CEO of SB Financial Group, stated, “This quarter has showcased improved efficiency in our mortgage operations. Although our results slightly missed our internal targets, the shortfall primarily reflects the heightened competitiveness and shifting dynamics within the mortgage market. Despite these challenges, our proactive measures, most notably the expansion of our origination teams, have positioned us to capitalize on market opportunities and maintain our growth momentum.”

 

Mortgage Banking
($ in thousands)
  Jun. 2024     Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Prior Year
Growth
 
Mortgage originations   $ 75,110     $ 42,912     $ 39,566     $ 61,200     $ 65,387     $ 9,723  
Mortgage sales     55,835       36,623       33,362       54,085       47,933       7,902  
Mortgage servicing portfolio     1,389,805       1,371,713       1,366,667       1,367,209       1,353,904       35,901  
Mortgage servicing rights     14,548       14,191       13,906       13,893       13,723       825  
                                                 
Revenue                                                
Loan servicing fees     862       855       855       850       844       18  
OMSR amortization     (335 )     (273 )     (282 )     (334 )     (334 )     (1 )
Net administrative fees     527       582       573       516       510       17  
OMSR valuation adjustment     38       181       (12 )     (78 )     (16 )     54  
Net loan servicing fees     565       763       561       438       494       71  
Gain on sale of mortgages     1,277       781       747       1,207       1,056       221  
Mortgage banking revenue, net   $ 1,842     $ 1,544     $ 1,308     $ 1,645     $ 1,550     $ 292  

 

2


 

Noninterest Income and Noninterest Expense

 

For the second quarter of 2024, noninterest income at SB Financial Group increased slightly to $4.4 million compared to the prior year quarter, marking a modest increase of 0.6%. This growth is primarily attributable to strategic initiatives, including enhanced gain-on-sale yields from mortgage loans and higher recapture of servicing rights, which significantly contributed to our financial performance. Additionally, customer service fees rose marginally, reinforcing our attention in this area. Noninterest expenses for the second quarter were reported at $10.7 million, reflecting a 3.2% increase from the previous year’s $10.3 million, as higher commission costs from mortgage volume drove compensation higher.

 

Noninterest Income/Noninterest Expense
($ in thousands, except ratios)
  Jun. 2024     Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Prior Year
Growth
 
Noninterest Income (NII)   $ 4,386     $ 3,951     $ 5,531     $ 4,163     $ 4,361     $ 25  
NII / Total Revenue     31.5 %     30.1 %     36.6 %     30.4 %     30.7 %     0.8 %
NII / Average Assets     1.3 %     1.2 %     1.7 %     1.2 %     1.3 %     0.0 %
Total Revenue Growth     -0.6 %     -6.1 %     3.4 %     -5.3 %     -0.5 %     -0.6 %
                                                 
Noninterest Expense (NIE)   $ 10,671     $ 10,282     $ 10,369     $ 10,481     $ 10,339     $ 332  
Efficiency Ratio     75.9 %     78.2 %     68.4 %     79.0 %     72.7 %     3.2 %
NIE / Average Assets     3.2 %     3.1 %     3.1 %     3.1 %     3.1 %     0.1 %
Net Noninterest Expense/Avg. Assets     -1.9 %     -1.9 %     -1.4 %     -1.9 %     -1.8 %     -0.1 %
Total Expense Growth     3.2 %     -4.6 %     1.0 %     0.9 %     -4.3 %     3.2 %

 

Mr. Klein commented on the financial performance, stating, “Our noninterest income has shown consistent resilience, supported by significant gains from mortgage and mortgage servicing fees, reflecting our agility and expertise in capitalizing on favorable market conditions. Regarding expenses, the increase this quarter is driven by revenue generation activities. Our focus remains on optimizing our cost structure and ensuring operational efficiency, which is paramount in delivering sustained value to our stakeholders.”

 

Balance Sheet

 

As of June 30, 2024, SB Financial Group has continued to demonstrate financial stability, with total assets reporting a marginal increase to $1.34 billion, up by 0.06% year-over-year. Our loan portfolio again crossed the $1 billion threshold and now stands at $1.01 billion, marking an increase of $20.6 million or 2.1% compared to the previous year. This growth is indicative of our effective lending practices in a dynamic economic landscape. Furthermore, an increase in cash and cash equivalents has provided enhanced liquidity, further strengthening our financial position.

 

Shareholders’ equity experienced a slight quarterly expansion of 1.4% to $125.5 million compared to the linked quarter and also showed positive growth of 6.6% on a year-over-year basis. This growth underscores our consistent efforts to enhance shareholder value amidst fluctuating market conditions.

 

“In 2024, we have maintained a disciplined and proactive approach to our growth and capital management, aligning closely with our objectives. Our ability to sustain and grow our loan portfolio, even in a highly competitive market, demonstrates the resilience of our business model and the effectiveness of our relationship-driven lending practices. Moreover, the year-over-year increase in shareholders’ equity highlights our continued commitment to driving shareholder value. We remain poised to leverage any opportunities that will fortify our financial position and ensure long-term prosperity for our stakeholders,” commented Mr. Klein.

 

3


  

Loan Balances
($ in thousands, except ratios)
  Jun. 2024     Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Annual
Growth
 
Commercial   $ 123,287     $ 120,016     $ 126,716     $ 120,325     $ 123,226     $ 61  
% of Total     12.3 %     12.1 %     12.7 %     12.2 %     12.5 %     0.0 %
Commercial RE     434,967       429,362       424,041       421,736       417,412       17,555  
% of Total     43.3 %     43.3 %     42.4 %     42.6 %     42.4 %     4.2 %
Agriculture     64,329       62,365       65,659       60,928       58,222       6,107  
% of Total     6.4 %     6.3 %     6.6 %     6.2 %     5.9 %     10.5 %
Residential RE     316,233       314,668       318,123       320,306       321,365       (5,132 )
% of Total     31.5 %     31.7 %     31.8 %     32.4 %     32.6 %     -1.6 %
Consumer & Other     66,574       65,141       65,673       65,726       64,599       1,975  
% of Total     6.6 %     6.6 %     6.6 %     6.6 %     6.6 %     3.1 %
Total Loans   $ 1,005,390     $ 991,552     $ 1,000,212     $ 989,021     $ 984,824     $ 20,566  
Total Growth Percentage                                             2.1 %

 

Deposit Balances
($ in thousands, except ratios)
  Jun. 2024     Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Annual
Growth
 
Non-Int DDA   $ 208,244     $ 219,395     $ 228,713     $ 224,182     $ 218,411     $ (10,167 )
% of Total     18.7 %     19.7 %     21.4 %     20.7 %     20.4 %     -4.7 %
Interest DDA     190,857       169,171       166,413       174,729       170,282       20,575  
% of Total     17.1 %     15.2 %     15.5 %     16.1 %     15.9 %     12.1 %
Savings     231,855       244,157       216,965       226,077       225,065       6,790  
% of Total     20.8 %     21.9 %     20.3 %     20.8 %     21.0 %     3.0 %
Money Market     225,650       221,362       202,605       216,565       217,681       7,969  
% of Total     20.2 %     19.9 %     18.9 %     20.0 %     20.3 %     3.7 %
Time Deposits     258,582       258,257       255,509       243,766       239,717       18,865  
% of Total     23.2 %     23.2 %     23.9 %     22.5 %     22.4 %     7.9 %
Total Deposits   $ 1,115,188     $ 1,112,342     $ 1,070,205     $ 1,085,319     $ 1,071,156     $ 44,032  
Total Growth Percentage                                             4.1 %

 

Asset Quality

 

SB Financial Group’s dedication to maintaining exceptional asset quality remains evident through the second quarter of 2024. As of June 2024, nonperforming loans constituted 0.47% of total loans, reflecting an increase from 0.25% in the previous quarter. Despite the slight increase in nonperforming loans to total loans, our criticized loan categories are down nearly 23% compared to the prior year and our reserve coverage remains above 325%.

 

Moreover, the net loan charge-offs to average loans ratio, annualized at -0.01%, highlights our effective management of loan repayments and the high quality of our credit portfolio. These metrics reinforce our reputation for rigorous risk management and credit excellence.

 

Mark A. Klein, Chairman, President, and CEO of SB Financial, commented, “Our second-quarter performance underscores our unwavering commitment to asset quality. Despite a slight increase in nonperforming loans, our substantial allowance for credit losses and effective loan management practices reflects our measured approach to risk management. We are steadfast in ensuring the strength and stability of our loan portfolio, even in the face of economic fluctuations.”

 

4


 

Nonperforming Assets
($ in thousands, except ratios)
  Jun. 2024     Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Annual
Change
 
Commercial & Agriculture   $ 2,781     $ 897     $ 748     $ 717     $ 170     $ 2,611  
% of Total Com./Ag. loans     1.48 %     0.49 %     0.39 %     0.40 %     0.09 %     1535.9 %
Commercial RE     475       49       168       222       192       283  
% of Total CRE loans     0.11 %     0.01 %     0.04 %     0.05 %     0.05 %     147.4 %
Residential RE     1,247       1,295       1,690       2,182       2,266       (1,019 )
% of Total Res. RE loans     0.39 %     0.41 %     0.53 %     0.68 %     0.71 %     -45.0 %
Consumer & Other     231       193       212       208       282       (51 )
% of Total Con./Oth. loans     0.35 %     0.30 %     0.32 %     0.32 %     0.44 %     -18.1 %
Total Nonaccruing Loans     4,734       2,434       2,818       3,329       2,910       1,824  
% of Total loans     0.47 %     0.25 %     0.28 %     0.34 %     0.30 %     62.7 %
Foreclosed Assets and Other Assets     510       510       511       629       625       (115 )
Total Change (%)                                             -18.4 %
Total Nonperforming Assets   $ 5,244     $ 2,944     $ 3,329     $ 3,958     $ 3,535     $ 1,709  
% of Total assets     0.39 %     0.22 %     0.25 %     0.30 %     0.26 %     48.35 %

 

Webcast and Conference Call

 

The Company will hold the second quarter 2024 earnings conference call and webcast on July 19, 2024, at 11:00 a.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at ir.yourstatebank.com. An audio replay of the call will be available on the Company’s website.

 

About SB Financial Group

 

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company for the State Bank & Trust Company (State Bank) and SBFG Title, LLC dba Peak Title (Peak Title). State Bank provides a full range of financial services for consumers and small businesses, including wealth management, private client services, mortgage banking and commercial and agricultural lending, operating through a total of 23 offices: 22 in nine Ohio counties and one in Fort Wayne, Indiana, and 23 ATMs. State Bank has six loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan. Peak Title provides title insurance and title opinions throughout the Tri-State region. SB Financial’s common stock is listed on the NASDAQ Capital Market with the ticker symbol “SBFG”.

 

Forward-Looking Statements

 

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties, and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, risks and uncertainties inherent in the national and regional banking industry, changes in economic conditions in the market areas in which SB Financial and its subsidiaries operate, changes in policies by regulatory agencies, changes in accounting standards and policies, changes in tax laws, fluctuations in interest rates, demand for loans in the market areas in SB Financial and its subsidiaries operate, increases in FDIC insurance premiums, changes in the competitive environment, losses of significant customers, geopolitical events, the loss of key personnel and other risks identified in SB Financial’s Annual Report on Form 10-K and documents subsequently filed by SB Financial with the Securities and Exchange Commission. Forward-looking statements speak only as of the date on which they are made, and SB Financial undertakes no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made, except as required by law. All subsequent written and oral forward-looking statements attributable to SB Financial or any person acting on its behalf are qualified by these cautionary statements.

 

5


 

Non-GAAP Financial Measures

 

This press release contains financial information determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). Non-GAAP financial measures, specifically pre-tax, pre-provision income, tangible common equity, tangible assets, tangible book value per common share, tangible common equity to tangible assets, return on average tangible common equity, total interest income – FTE, net interest income – FTE and net interest margin – FTE are used by the Company’s management to measure the strength of its capital and analyze profitability, including its ability to generate earnings on tangible capital invested by its shareholders. In addition, the Company excludes the OMSR valuation adjustment from net income to report a non-GAAP adjusted net income level. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

 

Investor Contact Information:

 

Mark A. Klein

Chairman, President and

Chief Executive Officer

Mark.Klein@YourStateBank.com

 

Anthony V. Cosentino

Executive Vice President and

Chief Financial Officer

Tony.Cosentino@YourStateBank.com

 

6


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS - (Unaudited)

 

    June     March     December     September     June  
($ in thousands)   2024     2024     2023     2023     2023  
ASSETS                              
Cash and due from banks   $ 21,983     $ 26,602     $ 22,965     $ 19,049     $ 20,993  
Interest bearing time deposits     2,417       2,417       1,535       1,180       1,180  
Available-for-sale securities     208,156       213,239       219,708       212,768       227,996  
Loans held for sale     7,864       4,730       2,525       3,206       5,684  
Loans, net of unearned income     1,005,390       991,552       1,000,212       989,021       984,824  
Allowance for credit losses     (15,612 )     (15,643 )     (15,786 )     (15,790 )     (15,795 )
Premises and equipment, net     20,860       20,985       21,378       21,934       22,230  
Federal Reserve and FHLB Stock, at cost     5,204       6,512       7,279       6,261       7,634  
Foreclosed assets and other assets     510       510       511       629       625  
Interest receivable     4,821       3,706       4,657       6,673       4,079  
Goodwill     23,239       23,239       23,239       23,239       23,239  
Cash value of life insurance     30,294       30,103       29,121       29,291       29,183  
Mortgage servicing rights     14,548       14,191       13,906       13,893       13,723  
Other assets     12,512       13,869       11,999       15,120       15,840  
Total assets   $ 1,342,186     $ 1,336,012     $ 1,343,249     $ 1,326,474     $ 1,341,435  
                                         
LIABILITIES AND SHAREHOLDERS’ EQUITY                                        
Deposits                                        
Non interest bearing demand   $ 208,244     $ 219,395     $ 228,713     $ 224,182     $ 218,411  
Interest bearing demand     190,857       169,171       166,413       174,729       170,282  
Savings     231,855       244,157       216,965       226,077       225,065  
Money market     225,650       221,362       202,605       216,565       217,681  
Time deposits     258,582       258,257       255,509       243,766       239,717  
Total deposits     1,115,188       1,112,342       1,070,205       1,085,319       1,071,156  
                                         
Short-term borrowings     15,178       12,916       13,387       16,519       21,118  
Federal Home Loan Bank advances     35,000       35,000       83,600       59,500       81,300  
Trust preferred securities     10,310       10,310       10,310       10,310       10,310  
Subordinated debt net of issuance costs     19,666       19,654       19,642       19,630       19,618  
Interest payable     2,944       2,772       2,443       2,216       1,866  
Other liabilities     18,421       19,295       19,320       20,632       18,401  
Total liabilities     1,216,707       1,212,289       1,218,907       1,214,126       1,223,769  
                                         
Shareholders’ Equity                                        
Common stock     61,319       61,319       61,319       61,319       61,319  
Additional paid-in capital     15,195       14,978       15,124       15,037       15,154  
Retained earnings     112,104       109,938       108,486       105,521       103,725  
Accumulated other comprehensive loss     (31,801 )     (31,547 )     (29,831 )     (39,517 )     (32,894 )
Treasury stock     (31,338 )     (30,965 )     (30,756 )     (30,012 )     (29,638 )
Total shareholders’ equity     125,479       123,723       124,342       112,348       117,666  
                                         
Total liabilities and shareholders’ equity   $ 1,342,186     $ 1,336,012     $ 1,343,249     $ 1,326,474     $ 1,341,435  

 

7


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

    At and for the Three Months Ended     Six Months Ended  
    June     March     December     September     June     June     June  
($ in thousands, except per share & ratios)   2024     2024     2023     2023     2023     2024     2023  
Interest income                                          
Loans                                          
Taxable   $ 13,883     $ 13,547     $ 13,438     $ 13,128     $ 12,715     $ 27,430     $ 24,841  
Tax exempt     124       123       124       122       121       247       237  
Securities                                                        
Taxable     1,610       1,593       1,526       1,507       1,524       3,203       3,059  
Tax exempt     37       37       38       39       46       74       93  
Total interest income     15,654       15,300       15,126       14,796       14,406       30,954       28,230  
                                                         
Interest expense                                                        
Deposits     5,208       5,090       4,398       4,194       3,538       10,298       6,116  
Repurchase agreements & other     36       34       39       16       9       70       19  
Federal Home Loan Bank advances     370       613       720       666       664       983       1,217  
Trust preferred securities     187       188       191       189       172       375       336  
Subordinated debt     194       195       194       195       194       389       389  
Total interest expense     5,995       6,120       5,542       5,260       4,577       12,115       8,077  
                                                         
Net interest income     9,659       9,180       9,584       9,536       9,829       18,839       20,153  
                                                         
Provision for credit losses     -       -       (74 )     (6 )     145       -       395  
                                                         
Net interest income after provision for loan losses     9,659       9,180       9,658       9,542       9,684       18,839       19,758  
                                                         
Noninterest income                                                        
Wealth management fees     848       865       838       837       940       1,713       1,857  
Customer service fees     875       880       844       863       871       1,755       1,696  
Gain on sale of mtg. loans & OMSR     1,277       781       747       1,207       1,056       2,058       1,655  
Mortgage loan servicing fees, net     565       763       561       438       494       1,328       1,102  
Gain on sale of non-mortgage loans     105       10       177       10       218       115       242  
Title insurance revenue     406       266       378       429       455       672       828  
Net gain on sales of securities     -       -       1,453       -       -       -       -  
Gain (loss) on sale of assets     -       -       16       -       15       -       4  
Other     310       386       517       379       312       696       643  
Total noninterest income     4,386       3,951       5,531       4,163       4,361       8,337       8,027  
                                                         
Noninterest expense                                                        
Salaries and employee benefits     6,009       5,352       5,652       5,491       5,721       11,361       11,634  
Net occupancy expense     707       769       746       764       802       1,476       1,586  
Equipment expense     1,060       1,077       1,027       1,068       1,002       2,137       1,983  
Data processing fees     727       769       680       648       685       1,496       1,331  
Professional fees     615       758       926       623       612       1,373       1,475  
Marketing expense     176       197       182       189       213       373       411  
Telephone and communication expense     156       105       132       124       124       261       245  
Postage and delivery expense     89       97       167       100       78       186       165  
State, local and other taxes     230       245       285       218       218       475       446  
Employee expense     159       178       146       141       156       337       344  
Other expenses     743       735       426       1,115       728       1,478       1,492  
Total noninterest expense     10,671       10,282       10,369       10,481       10,339       20,953       21,112  
                                                         
Income before income tax expense     3,374       2,849       4,820       3,224       3,706       6,223       6,673  
Income tax expense     261       481       937       537       631       742       1,148  
                                                         
Net income   $ 3,113     $ 2,368     $ 3,883     $ 2,687     $ 3,075     $ 5,481     $ 5,525  
                                                         
Common share data:                                                        
Basic earnings per common share   $ 0.47     $ 0.35     $ 0.58     $ 0.40     $ 0.45     $ 0.82     $ 0.80  
Diluted earnings per common share   $ 0.47     $ 0.35     $ 0.57     $ 0.39     $ 0.44     $ 0.82     $ 0.79  
                                                         
Average shares outstanding (in thousands):                                                        
Basic:     6,692       6,715       6,748       6,791       6,847       6,703       6,890  
Diluted:     6,700       6,723       6,851       6,878       6,910       6,715       6,976  

 

8


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

    At and for the Three Months Ended     Six Months Ended  
    June     March     December     September     June     June     June  
($ in thousands, except per share & ratios)   2024     2024     2023     2023     2023     2024     2023  
SUMMARY OF OPERATIONS                                          
Net interest income   $ 9,659     $ 9,180     $ 9,584     $ 9,536     $ 9,829     $ 18,839     $ 20,153  
Tax-equivalent adjustment     43       43       43       43       44       85       88  
Tax-equivalent net interest income     9,702       9,223       9,627       9,579       9,873       18,924       20,241  
Provision for credit loss     -       -       (74 )     (6 )     145       -       395  
Noninterest income     4,386       3,951       5,531       4,163       4,361       8,337       8,027  
Total operating revenue     14,045       13,131       15,115       13,699       14,190       27,176       28,180  
Noninterest expense     10,671       10,282       10,369       10,481       10,339       20,953       21,112  
Pre-tax pre-provision income     3,374       2,849       4,746       3,218       3,851       6,223       7,068  
Net income     3,113       2,368       3,883       2,687       3,075       5,481       5,525  
                                                         
PER SHARE INFORMATION:                                                        
Basic earnings per share (EPS)     0.47       0.35       0.58       0.40       0.45       0.82       0.80  
Diluted earnings per share     0.47       0.35       0.57       0.39       0.44       0.82       0.79  
Common dividends     0.140       0.135       0.135       0.130       0.130       0.275       0.255  
Book value per common share     18.80       18.46       18.50       16.59       17.30       18.80       17.30  
Tangible book value per common share (TBV)     15.26       14.93       14.98       13.09       13.81       15.26       13.81  
Market price per common share     14.00       13.78       15.35       13.50       12.62       14.00       12.62  
Market price to TBV     91.8 %     92.3 %     102.5 %     103.1 %     91.4 %     91.8 %     91.4 %
Market price to trailing 12 month EPS     7.9       7.9       8.8       8.0       7.1       7.9       7.1  
                                                         
PERFORMANCE RATIOS:                                                        
Return on average assets (ROAA)     0.93 %     0.71 %     1.17 %     0.80 %     0.91 %     0.82 %     0.82 %
Pre-tax pre-provision ROAA     1.01 %     0.85 %     1.43 %     0.96 %     1.14 %     1.00 %     1.14 %
Return on average equity (ROE)     10.16 %     7.70 %     13.23 %     9.25 %     10.32 %     9.02 %     9.01 %
Return on average tangible equity     12.59 %     9.53 %     16.57 %     11.62 %     12.89 %     11.21 %     11.18 %
Efficiency ratio     75.86 %     78.17 %     68.44 %     79.00 %     72.71 %     76.98 %     74.77 %
Earning asset yield     5.02 %     4.97 %     4.89 %     4.78 %     4.61 %     4.96 %     4.54 %
Cost of interest bearing liabilities     2.47 %     2.55 %     2.33 %     2.18 %     1.90 %     2.51 %     1.69 %
Net interest margin     3.10 %     2.98 %     3.10 %     3.08 %     3.15 %     3.02 %     3.24 %
Tax equivalent effect     0.01 %     0.01 %     0.01 %     0.01 %     0.01 %     0.02 %     0.02 %
Net interest margin, tax equivalent     3.11 %     2.99 %     3.11 %     3.09 %     3.16 %     3.04 %     3.26 %
Non interest income/Average assets     1.31 %     1.19 %     1.67 %     1.24 %     1.30 %     1.25 %     1.20 %
Non interest expense/Average assets     3.18 %     3.08 %     3.12 %     3.13 %     3.07 %     3.13 %     3.15 %
Net noninterest expense/Average assets     -1.87 %     -1.90 %     -1.46 %     -1.89 %     -1.78 %     -1.89 %     -1.95 %
                                                         
ASSET QUALITY RATIOS:                                                        
Gross charge-offs     -       66       5       12       32       66       101  
Recoveries     16       9       1       7       10       25       18  
Net charge-offs     (16 )     57       4       5       22       41       83  
Nonperforming loans/Total loans     0.47 %     0.25 %     0.28 %     0.34 %     0.30 %     0.47 %     0.30 %
Nonperforming assets/Loans & OREO     0.52 %     0.30 %     0.33 %     0.40 %     0.36 %     0.52 %     0.36 %
Nonperforming assets/Total assets     0.39 %     0.22 %     0.25 %     0.30 %     0.26 %     0.39 %     0.26 %
Allowance for credit loss/Nonperforming loans     329.78 %     642.69 %     560.18 %     474.32 %     542.78 %     329.78 %     542.78 %
Allowance for credit loss/Total loans     1.55 %     1.58 %     1.58 %     1.60 %     1.60 %     1.55 %     1.60 %
Net loan charge-offs/Average loans (ann.)     (0.01 )%     0.02 %     0.00 %     0.00 %     0.01 %     0.01 %     0.02 %
                                                         
CAPITAL & LIQUIDITY RATIOS:                                                        
Loans/Deposits     90.15 %     89.14 %     93.46 %     91.13 %     91.94 %     90.15 %     91.94 %
Equity/Assets     9.35 %     9.26 %     9.26 %     8.47 %     8.77 %     9.35 %     8.77 %
Tangible equity/Tangible assets     7.72 %     7.63 %     7.63 %     6.81 %     7.13 %     7.72 %     7.13 %
Common equity tier 1 ratio (Bank)     13.89 %     13.84 %     13.42 %     13.56 %     13.18 %     13.89 %     13.18 %
                                                         
END OF PERIOD BALANCES                                                        
Total assets     1,342,186       1,336,012       1,343,249       1,326,474       1,341,435       1,342,186       1,341,435  
Total loans     1,005,390       991,552       1,000,212       989,021       984,824       1,005,390       984,824  
Deposits     1,115,188       1,112,342       1,070,205       1,085,319       1,071,156       1,115,188       1,071,156  
Shareholders equity     125,479       123,723       124,342       112,348       117,666       125,479       117,666  
Goodwill and intangibles     23,630       23,646       23,662       23,687       23,710       23,630       23,710  
Tangible equity     101,849       100,077       100,680       88,661       93,956       101,849       93,956  
Mortgage servicing portfolio     1,389,805       1,371,713       1,366,667       1,367,209       1,353,904       1,389,805       1,353,904  
Wealth/Brokerage assets under care     525,713       525,517       501,829       478,236       499,255       525,713       499,255  
Total assets under care     3,257,704       3,233,242       3,211,745       3,171,919       3,194,594       3,257,704       3,194,594  
Full-time equivalent employees     249       245       251       252       253       249       253  
Period end common shares outstanding     6,676       6,702       6,720       6,773       6,803       6,676       6,803  
Market capitalization (all)     93,458       92,359       103,147       91,437       85,857       93,458       85,857  
                                                         
AVERAGE BALANCES                                                        
Total assets     1,342,847       1,333,236       1,327,415       1,339,870       1,346,010       1,337,244       1,341,918  
Total earning assets     1,246,099       1,230,736       1,236,165       1,239,145       1,248,813       1,246,956       1,243,540  
Total loans     1,005,018       993,310       992,337       989,089       988,348       999,164       979,629  
Deposits     1,120,367       1,091,803       1,084,939       1,095,414       1,100,344       1,106,633       1,098,647  
Shareholders equity     122,510       123,058       117,397       116,165       119,177       121,474       122,601  
Goodwill and intangibles     23,638       23,654       23,675       23,698       23,721       23,646       23,732  
Tangible equity     98,872       99,404       93,722       92,467       95,456       97,828       98,869  
Average basic shares outstanding     6,692       6,715       6,748       6,791       6,847       6,703       6,890  
Average diluted shares outstanding     6,700       6,723       6,851       6,878       6,910       6,715       6,976  

 

9


 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

For the Three Months Ended June 30, 2024 and 2023

 

    Three Months Ended June 30, 2024     Three Months Ended June 30, 2023  
    Average           Average     Average           Average  
($ in thousands)   Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                    
Taxable securities/cash   $ 236,320     $ 1,610       2.73 %   $ 252,899     $ 1,524       2.41 %
Nontaxable securities     4,761       37       3.11 %     7,566       46       2.43 %
Loans, net     1,005,018       14,007       5.57 %     988,348       12,836       5.19 %
Total earning assets     1,246,099       15,654       5.02 %     1,248,813       14,406       4.61 %
Cash and due from banks     4,448                       3,952                  
Allowance for loan losses     (15,647 )                     (15,556 )                
Premises and equipment     20,978                       22,529                  
Other assets     86,969                       86,272                  
Total assets   $ 1,342,847                     $ 1,346,010                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 637,561     $ 2,776       1.74 %   $ 621,999     $ 1,850       1.19 %
Time deposits     257,359       2,432       3.78 %     239,532       1,688       2.82 %
Repurchase agreements & other     12,050       36       1.20 %     15,064       9       0.24 %
Advances from Federal Home Loan Bank     35,374       370       4.18 %     57,495       664       4.62 %
Trust preferred securities     10,310       187       7.26 %     10,310       172       6.67 %
Subordinated debt     19,658       194       3.95 %     19,610       194       3.96 %
Total interest bearing liabilities     972,312       5,995       2.47 %     964,010       4,577       1.90 %
Non interest bearing demand     225,447       -               238,813       -          
Total funding     1,197,759               2.00 %     1,202,823               1.52 %
Other liabilities     22,578                       20,301                  
Total liabilities     1,220,337                       1,223,124                  
Equity     122,510                       122,886                  
Total liabilities and equity   $ 1,342,847                     $ 1,346,010       -          
                                                 
Net interest income           $ 9,659                     $ 9,829          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure                     3.10 %                     3.15 %
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis                     3.11 %                     3.16 %

 

10


 

    Six Months Ended June 30, 2024     Six Months Ended June 30, 2023  
    Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                    
Taxable securities/cash   $ 243,032     $ 3,203       2.64 %   $ 256,250     $ 3,059       2.39 %
Nontaxable securities     4,760       74       3.11 %     7,661       93       2.43 %
Loans, net     999,164       27,677       5.54 %     979,629       25,078       5.12 %
Total earning assets     1,246,956       30,954       4.96 %     1,243,540       28,230       4.54 %
Cash and due from banks     4,479                       4,019                  
Allowance for loan losses     (15,739 )                     (15,162 )                
Premises and equipment     21,130                       22,692                  
Other assets     80,418                       86,829                  
Total assets   $ 1,337,244                     $ 1,341,918                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 621,950     $ 5,301       1.70 %   $ 629,061     $ 3,135       1.00 %
Time deposits     257,975       4,997       3.87 %     227,343       2,981       2.62 %
Repurchase agreements & Other     14,021       70       1.00 %     16,832       19       0.23 %
Advances from Federal Home Loan Bank     43,202       983       4.55 %     53,359       1,217       4.56 %
Trust preferred securities     10,310       375       7.27 %     10,310       336       6.52 %
Subordinated debt     19,652       389       3.96 %     19,604       389       3.97 %
Total interest bearing liabilities     967,110       12,115       2.51 %     956,509       8,077       1.69 %
Non interest bearing demand     226,708               2.03 %     242,243               1.35 %
Total funding     1,193,818                       1,198,752                  
Other liabilities     27,863                       20,565                  
Total liabilities     1,221,681                       1,219,317                  
Equity     121,474                       122,601                  
Total liabilities and equity   $ 1,343,155                     $ 1,341,918                  
                                                 
Net interest income           $ 18,839                     $ 20,153          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure                     3.02 %                     3.24 %
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis                     3.04 %                     3.26 %

 

11


 

    Three Months Ended     Six Months Ended  
Non-GAAP reconciliation
($ in thousands, except per share & ratios)
  June 30,
2024
    June 30,
2023
    June 30,
2024
    June 30,
2023
 
                         
Total Operating Revenue   $ 14,045     $ 14,190     $ 27,176     $ 28,180  
Adjustment to (deduct)/add OMSR recapture/impairment *     (38 )     16       (219 )     (39 )
Adjusted Total Operating Revenue     14,007       14,206       26,957       28,141  
                                 
Income before Income Taxes     3,374       3,706       6,223       6,673  
Adjustment for OMSR *     (38 )     16       (219 )     (39 )
Adjusted Income before Income Taxes     3,336       3,722       6,004       6,634  
                                 
Provision for Income Taxes     261       631       742       1,148  
Adjustment for OMSR **     (8 )     3       (46 )     (8 )
Adjusted Provision for Income Taxes     253       634       696       1,140  
                                 
Net Income     3,113       3,075       5,481       5,525  
Adjustment for OMSR *     (30 )     13       (173 )     (31 )
Adjusted Net Income     3,083       3,088       5,308       5,494  
                                 
Diluted Earnings per Share     0.47       0.44       0.82       0.79  
Adjustment for OMSR *     (0.01 )     0.01       (0.03 )     (0.00 )
Adjusted Diluted Earnings per Share   $ 0.46     $ 0.45     $ 0.79     $ 0.79  
                                 
Return on Average Assets     0.93 %     0.91 %     0.82 %     0.82 %
Adjustment for OMSR *     -0.01 %     0.00 %     -0.01 %     0.00 %
Adjusted Return on Average Assets     0.92 %     0.92 %     0.81 %     0.82 %

 

* valuation adjustment to the Company’s mortgage servicing rights

 

** tax effect is calculated using a 21% statutory federal corporate income tax rate

 

 

12