株探米国株
日本語 英語
エドガーで原本を確認する
0000767405 false 0000767405 2023-10-30 2023-10-30 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) November 2, 2023 (October 30, 2023)

 

SB FINANCIAL GROUP, INC

 

(Exact name of registrant as specified in its charter)

 

Ohio   0-13507   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 6,808,615 Outstanding at November 2, 2023   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 October 30, 2023, SB Financial Group, Inc. (the “Company”) issued a news release reporting financial results for the third quarter 2023. A copy of the October 30, 2023 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 October 30, 2023, reporting financial results for the third quarter 2023.
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: November 2, 2023 By: /s/ Anthony V. Cosentino
    Anthony V. Cosentino
    Chief Financial Officer

 

2


 

INDEX TO EXHIBITS

 

Current Report on Form 8-K

Dated November 2, 2023

 

SB Financial Group, Inc.

 

Exhibit No.   Description
99.1   News release issued by SB Financial Group, Inc. on October 30, 2023, reporting financial results for the third quarter 2023.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

 

3

 

 

EX-99.1 2 ea187524ex99-1_sbfinancial.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON OCTOBER 30, 2023, REPORTING FINANCIAL RESULTS FOR THE THIRD QUARTER 2023

Exhibit 99.1

 

 

 

SB Financial Group Announces Third Quarter 2023 Results

 

DEFIANCE, OH, October 30, 2023 -- 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 third quarter ended September 30, 2023.

 

Third quarter 2023 highlights over the third quarter prior year include:

 

Net income of $2.7 million decreased 19.6 percent with diluted earnings per share (“EPS”) of $0.39 and down to the linked quarter by 12.6 percent

 

Asset quality remained stable, with 30 basis points of non-performing assets and net charge-offs of just $5 thousand in the quarter

 

Coverage of our non-performing loans by the allowance improved by 29 percent to 474 percent

 

Loans were higher from both the prior year and linked quarters and the portfolio has now grown for 7 consecutive quarters

 

Nine months ended September 30, 2023, highlights over prior-year nine months include:

 

Net income of $8.2 million, down 8.6 percent

 

Adjusted for OMSR recapture, net income is higher by 2.4 percent

 

Noninterest expense of $31.6 million declined 1.4 percent

 

Total net charge-offs year-to-date of just $88 thousand or 0.01 percent of total loans

 

Third quarter 2023 trailing twelve-month highlights include:

 

Loan growth of $63.8 million, or 6.9 percent

 

Deposit growth remained steady compared to the prior year but increased over the linked quarter by $14.2 million. Deposit costs have increased from the prior year by $8.3 million with the deposit cost of funds reaching 1.53 percent

 

Earnings Highlights   Three Months Ended     Nine Months Ended  
($ in thousands, except per share & ratios)   Sep. 2023     Sep. 2022     % Change     Sep. 2023     Sep. 2022     % Change  
Operating revenue   $ 13,699     $ 14,473       -5.3 %   $ 41,879     $ 43,017       -2.6 %
Interest income     14,796       11,764       25.8 %     43,026       31,632       36.0 %
Interest expense     5,260       1,334       294.3 %     13,337       3,133       325.7 %
Net interest income     9,536       10,430       -8.6 %     29,689       28,499       4.2 %
Provision for credit losses     (6 )     -       0.0 %     389       -       0.0 %
Noninterest income     4,163       4,043       3.0 %     12,190       14,518       -16.0 %
Noninterest expense     10,481       10,384       0.9 %     31,593       32,046       -1.4 %
Net income     2,687       3,343       -19.6 %     8,212       8,988       -8.6 %
Earnings per diluted share     0.39       0.47       -17.0 %     1.18       1.27       -7.1 %
Return on average assets     0.80 %     1.03 %     -22.3 %     0.81 %     0.91 %     -11.0 %
Return on average equity     8.73 %     10.89 %     -19.8 %     8.72 %     9.21 %     -5.3 %

 

“Funding costs continued to be headwinds for us in the quarter, however we are pleased that we were still able to grow our deposit base from the linked quarter, despite that higher cost” said Mark A. Klein, Chairman, President, and CEO of SB Financial. “Our asset quality continued to be peer leading and our allowance percentage at 1.60 percent provides critical stability and strength as we move forward into a potentially tougher economic environment.”

 

 


 

RESULTS OF OPERATIONS

 

Consolidated Revenue

 

Total interest income for the third quarter was up $3.0 million or 25.8 percent from the prior year and from the linked quarter was up nearly 11 percent on an annualized basis, as the yield on earning assets increased 89 basis points to 4.78 percent. However, deposit and other funding costs have risen at a faster pace, reducing net interest margin to 3.08 percent, down 37 basis points compared to the prior year and 7 basis points compared to the linked quarter.

 

Noninterest income was up from the prior year but down compared to the linked quarter, reflecting higher margins from gain on sale and relative growth in the mortgage sector, offset by weakness in our SBA volume and gain on sale. Wealth management revenues are under pressure from weaker equity markets and a reduction in client assets. For the full year, adjusting for the OMSR recapture, total noninterest income decreased $1.1 million or 8.2 percent due to our mortgage origination and sale volume being lower by 32.7 and 20.7 percent, respectively.

 

Mortgage Loan Business

 

Mortgage loan originations for the third quarter of 2023 were $61.2 million, down $7.4 million, or 10.7 percent, from the prior year quarter. Total sales of originated loans increased compared to the prior year, reaching $54.1 million, up $14.9 million, or 38.1 percent as we adjusted pricing and reduced duration risk in order to transition from portfolio production.

 

Net mortgage banking revenue, comprising gains on the sale of mortgage loans and net loan servicing fees, totaled $1.6 million for the third quarter, up from $1.4 million for the prior year quarter and slightly higher from the linked quarter. The mortgage servicing valuation adjustment was a negative $0.1 million, compared to a positive adjustment of $0.1 million for the prior year quarter. The servicing portfolio at September 30, 2023, was $1.37 billion, an increase of $4.5 million compared to the prior year.

 

Mr. Klein noted, “Our mortgage volume has remained below historical levels as we adjust to a much higher interest rate environment and limited movement of housing inventory and resulting mortgage activity. Historically, we have seen 20 to 30 percent of our volume from refinance transactions, which is down this year to just 9 percent, further impacting production levels.”

 

2


 

Mortgage Banking                                 Annual  
($ in thousands)   Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Sep. 2022     Growth  
Mortgage originations   $ 61,200     $ 65,387     $ 49,366     $ 51,219     $ 68,557     $ (7,357 )
Mortgage sales     54,085       47,933       25,803       23,590       39,176       14,909  
Mortgage servicing portfolio     1,367,209       1,353,904       1,344,158       1,352,016       1,362,666       4,543  
Mortgage servicing rights     13,893       13,723       13,548       13,503       13,473       420  
                                                 
Mortgage servicing revenue                                                
Loan servicing fees     850       844       844       851       858       (8 )
OMSR amortization     (334 )     (334 )     (292 )     (310 )     (396 )     62  
Net administrative fees     516       510       552       541       462       54  
OMSR valuation adjustment     (78 )     (16 )     56       86       65       (143 )
Net loan servicing fees     438       494       608       627       527       (89 )
Gain on sale of mortgages     1,207       1,056       599       550       876       331  
Mortgage banking revenue, net   $ 1,645     $ 1,550     $ 1,207     $ 1,177     $ 1,403     $ 242  

 

Noninterest Income and Noninterest Expense

 

Noninterest income for the quarter increased from the prior year quarter by 3.0 percent and was just slightly below the linked quarter. Gain-on-sale from mortgage loans, was up $0.3 million or 37.8 percent from the prior year. Our sale percentage of originated volume returned to more historical levels with the 88 percent achieved for the quarter marking our highest since early 2020.

 

For the third quarter of 2023, noninterest expense of $10.5 million was slightly higher than both the prior year and linked quarters. We encountered some one-time expenses in the quarter related to check fraud, which elevated expense levels above our current run rate.

 

Mr. Klein stated, “As revenue levels have declined, we have been focused on reducing resources and controllable expenses throughout the Company. Our total headcount is down over 7 percent and expenses have declined 1.4 percent for the nine months compared to the prior nine month period.”

 

Noninterest Income/Noninterest Expense                             Annual  
($ in thousands, except ratios)   Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Sep. 2022     Growth  
Noninterest Income (NII)   $ 4,163     $ 4,361     $ 3,666     $ 3,713     $ 4,043     $ 120  
NII / Total Revenue     30.4 %     30.7 %     26.2 %     25.4 %     27.9 %     2.5 %
NII / Average Assets     1.2 %     1.3 %     1.1 %     1.1 %     1.2 %     0.0 %
Total Revenue Growth     -5.3 %     -0.5 %     -2.0 %     -6.7 %     -13.2 %     -5.3 %
                                                 
Noninterest Expense (NIE)   $ 10,481     $ 10,339     $ 10,773     $ 10,269     $ 10,384     $ 97  
Efficiency Ratio     76.4 %     72.7 %     76.9 %     70.2 %     71.6 %     4.8 %
NIE / Average Assets     3.1 %     3.1 %     3.2 %     3.1 %     3.2 %     -0.1 %
Net Noninterest Expense/Avg. Assets     -1.9 %     -1.8 %     -2.1 %     -2.0 %     -2.0 %     0.1 %
Total Expense Growth     0.9 %     -4.3 %     -0.8 %     -11.2 %     -7.7 %     0.9 %

 

3


 

Balance Sheet

 

As of September 30, 2023, total assets were $1.33 billion, a slight decrease from the linked quarter, and 1.8 percent higher compared to the prior year. Total shareholders’ equity at September 30, 2023, was $112.3 million. Excluding the impact of the investment portfolio net unrealized losses, equity rose to $151.9 million, reflecting a 2.6 percent increase. During the quarter, we repurchased 43,814 shares of our Company stock and we have declared cash dividends of $0.39 per share for the nine-month period, an 8.5 percent increase from the prior period. The investment portfolio of $212.8 million was down $30.5 million or 12.5 percent from a year ago and now constitutes 16.0 percent of total assets.

 

Total loans held for investment were up $63.8 million or 6.9 percent compared to the prior year. The Allowance for Credit Losses ended the quarter at $15.8 million or 1.60 percent of total loans. The reserve is higher by $2.0 million, or 14.2 percent compared to the prior year due to CECL and negligible charge-offs in the current year. Deposit balances of $1.09 billion at September 30, 2023, were level to the prior year, but were higher compared to the linked quarter by $14.2 million.

 

Mr. Klein continued, “Loan balances were higher compared to the linked quarter, and we have now grown loans quarter over quarter for seven consecutive quarters. Our commercial pipelines of $44 million remain under pressure in most of our markets, but we continue to aggressively call to expand relationships from both internal and external clients. Asset quality continues to remain stable, and our coverage of non-performing loans has increased to nearly five times at quarter end.”

 

Loan Balances                                 Annual  
($ in thousands, except ratios)   Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Sep. 2022     Growth  
Commercial   $ 120,325     $ 123,226     $ 126,066     $ 128,393     $ 128,565     $ (8,240 )
% of Total     12.2 %     12.5 %     12.9 %     13.3 %     13.9 %     -6.4 %
Commercial RE     421,736       417,412       419,024       412,809       404,710       17,026  
% of Total     42.6 %     42.4 %     42.9 %     42.9 %     43.7 %     4.2 %
Agriculture     60,928       58,222       57,761       64,505       60,522       406  
% of Total     6.2 %     5.9 %     5.9 %     6.7 %     6.5 %     0.7 %
Residential RE     320,306       321,365       309,684       291,368       267,135       53,171  
% of Total     32.4 %     32.6 %     31.7 %     30.3 %     28.9 %     19.9 %
Consumer & Other     65,726       64,599       63,777       65,000       64,317       1,409  
% of Total     6.6 %     6.6 %     6.5 %     6.8 %     7.0 %     2.2 %
Total Loans   $ 989,021     $ 984,824     $ 976,312     $ 962,075     $ 925,249     $ 63,772  
Total Growth Percentage                                             6.9 %

 

Deposit Balances                                 Annual  
($ in thousands, except ratios)   Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Sep. 2022     Growth  
Non-Int DDA   $ 224,182     $ 218,411     $ 237,175     $ 256,799     $ 250,791     $ (26,609 )
% of Total     20.7 %     20.4 %     21.4 %     23.6 %     23.1 %     -10.6 %
Interest DDA     174,729       170,282       188,497       191,719       199,523       (24,794 )
% of Total     16.1 %     15.9 %     17.0 %     17.6 %     18.4 %     -12.4 %
Savings     226,077       225,065       227,974       191,272       201,402       24,675  
% of Total     20.8 %     21.0 %     20.5 %     17.6 %     18.5 %     12.3 %
Money Market     216,565       217,681       222,203       255,995       258,975       (42,410 )
% of Total     20.0 %     20.3 %     20.0 %     23.6 %     23.8 %     -16.4 %
Time Deposits     243,766       239,717       234,295       190,880       175,202       68,564  
% of Total     22.5 %     22.4 %     21.1 %     17.6 %     16.1 %     39.1 %
Total Deposits   $ 1,085,319     $ 1,071,156     $ 1,110,144     $ 1,086,665     $ 1,085,893     $ (574 )
Total Growth Percentage                                             -0.1 %

 

4


 

Asset Quality

 

SB Financial reported nonperforming assets totaling $4.0 million as of September 30, 2023, marking a decrease of $0.5 million or 12.1 percent from the same quarter last year, despite a slight increase from the linked quarter. The coverage ratio for problem loans, has notably strengthened, improving nearly 100 basis points from the previous year. The enhancement is attributed to both the expansion of the allowance, following a CECL adjustment of $1.4 million, and a concurrent reduction in problem loans.

 

Nonperforming Assets                                 Annual  
($ in thousands, except ratios)   Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Sep. 2022     Change  
Commercial & Agriculture   $ 717     $ 170     $ 185     $ 114     $ 114     $ 603  
% of Total Com./Ag. loans     0.40 %     0.09 %     0.10 %     0.06 %     0.06 %     528.9 %
Commercial RE     222       192       199       210       223       (1 )
% of Total CRE loans     0.05 %     0.05 %     0.05 %     0.05 %     0.06 %     -0.4 %
Residential RE     2,182       2,266       2,742       3,020       3,129       (947 )
% of Total Res. RE loans     0.68 %     0.71 %     0.89 %     1.04 %     1.17 %     -30.3 %
Consumer & Other     208       282       270       338       280       (72 )
% of Total Con./Oth. loans     0.32 %     0.44 %     0.42 %     0.52 %     0.44 %     -25.7 %
Total Nonaccruing Loans     3,329       2,910       3,396       3,682       3,746       (417 )
% of Total loans     0.34 %     0.30 %     0.35 %     0.38 %     0.40 %     -11.1 %
Foreclosed Assets and Other Assets     629       625       650       777       756       (127 )
Total Change (%)                                             -16.8 %
Total Nonperforming Assets   $ 3,958     $ 3,535     $ 4,046     $ 4,459     $ 4,502     $ (544 )
% of Total assets     0.30 %     0.26 %     0.30 %     0.33 %     0.35 %     -12.08 %

 

Webcast and Conference Call

 

The Company will hold the third quarter 2023 earnings conference call and webcast on October 31, 2023, 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”.

 

In May 2023, SB Financial was valued #163 on the American Banker Magazine’s list of top 200 publicly traded Community Bank and Thrifts based on three-year average return on equity.

 

5


 

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.

 

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 impairment from both net income and non-interest income to report non-GAAP adjusted levels. 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)

 

    September     June     March     December     September  
($ in thousands)   2023     2023     2023     2022     2022  
ASSETS                              
Cash and due from banks   $ 19,049     $ 20,993     $ 21,625     $ 27,817     $ 27,934  
Interest bearing time deposits     1,180       1,180       1,380       2,131       2,134  
Available-for-sale securities     212,768       227,996       237,607       238,780       243,233  
Loans held for sale     3,206       5,684       5,592       2,073       2,979  
Loans, net of unearned income     989,021       984,824       976,312       962,075       925,249  
Allowance for credit losses     (15,790 )     (15,795 )     (15,442 )     (13,818 )     (13,824 )
Premises and equipment, net     21,934       22,230       22,621       22,829       22,842  
Federal Reserve and FHLB Stock, at cost     6,261       7,634       6,054       6,326       5,230  
Foreclosed assets and other assets     629       625       650       777       756  
Interest receivable     4,457       4,079       3,926       4,091       3,556  
Goodwill     23,239       23,239       23,239       23,239       23,239  
Cash value of life insurance     29,291       29,183       29,024       28,870       28,713  
Mortgage servicing rights     13,893       13,723       13,548       13,503       13,473  
Other assets     17,336       15,840       15,157       16,940       17,863  
Total assets   $ 1,326,474     $ 1,341,435     $ 1,341,293     $ 1,335,633     $ 1,303,377  
                                         
LIABILITIES AND SHAREHOLDERS’ EQUITY                                        
Deposits                                        
Non interest bearing demand   $ 224,182     $ 218,411     $ 237,175     $ 256,799     $ 250,791  
Interest bearing demand     174,729       170,282       188,497       191,719       199,523  
Savings     226,077       225,065       227,974       191,272       201,402  
Money market     216,565       217,681       222,203       255,995       258,975  
Time deposits     243,766       239,717       234,295       190,880       175,202  
Total deposits     1,085,319       1,071,156       1,110,144       1,086,665       1,085,893  
                                         
Short-term borrowings     16,519       21,118       15,998       14,923       19,754  
Federal Home Loan Bank advances     59,500       81,300       44,500       60,000       35,000  
Trust preferred securities     10,310       10,310       10,310       10,310       10,310  
Subordinated debt net of issuance costs     19,630       19,618       19,606       19,594       19,582  
Interest payable     2,216       1,866       1,441       769       623  
Other liabilities     20,632       18,401       19,535       24,944       17,587  
Total liabilities     1,214,126       1,223,769       1,221,534       1,217,205       1,188,749  
                                         
Shareholders’ Equity                                        
Common stock     61,319       61,319       61,319       61,319       61,319  
Additional paid-in capital     15,037       15,154       14,953       15,087       15,000  
Retained earnings     105,521       103,725       101,548       101,966       99,309  
Accumulated other comprehensive loss     (39,517 )     (32,894 )     (29,671 )     (32,120 )     (33,426 )
Treasury stock     (30,012 )     (29,638 )     (28,390 )     (27,824 )     (27,574 )
Total shareholders’ equity     112,348       117,666       119,759       118,428       114,628  
                                         
Total liabilities and shareholders’ equity   $ 1,326,474     $ 1,341,435     $ 1,341,293     $ 1,335,633     $ 1,303,377  

 

7


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

($ in thousands, except per share & ratios)   At and for the Three Months Ended     Nine Months Ended  
    September     June     March     December     September     September     September  
    2023     2023     2023     2022     2022     2023     2022  
Interest income                                          
Loans                                          
Taxable   $ 13,128     $ 12,715     $ 12,126     $ 11,222     $ 10,084     $ 37,969     $ 27,016  
Tax exempt     122       121       116       109       92       359       226  
Securities                                                        
Taxable     1,507       1,524       1,535       1,559       1,536       4,566       4,239  
Tax exempt     39       46       47       47       52       132       151  
Total interest income     14,796       14,406       13,824       12,937       11,764       43,026       31,632  
                                                         
Interest expense                                                        
Deposits     4,194       3,538       2,578       1,440       852       10,310       2,037  
Repurchase agreements & other     16       9       10       7       8       35       32  
Federal Home Loan Bank advances     666       664       553       258       180       1,883       257  
Trust preferred securities     189       172       164       138       99       525       223  
Subordinated debt     195       194       195       194       195       584       584  
Total interest expense     5,260       4,577       3,500       2,037       1,334       13,337       3,133  
                                                         
Net interest income     9,536       9,829       10,324       10,900       10,430       29,689       28,499  
                                                         
Provision for credit losses     (6 )     145       250       -       -       389       -  
                                                         
Net interest income after provision for loan losses     9,542       9,684       10,074       10,900       10,430       29,300       28,499  
                                                         
Noninterest income                                                        
Wealth management fees     837       940       917       907       930       2,694       2,821  
Customer service fees     863       871       825       880       844       2,559       2,498  
Gain on sale of mtg. loans & OMSR     1,207       1,056       599       550       876       2,862       3,748  
Mortgage loan servicing fees, net     438       494       608       627       527       1,540       2,337  
Gain on sale of non-mortgage loans     10       218       24       105       125       252       461  
Title insurance revenue     429       455       373       454       476       1,257       1,775  
Gain (loss) on sale of assets     -       15       (11 )     18       (12 )     4       43  
Other     379       312       331       172       277       1,022       835  
Total noninterest income     4,163       4,361       3,666       3,713       4,043       12,190       14,518  
                                                         
Noninterest expense                                                        
Salaries and employee benefits     5,491       5,721       5,913       5,677       5,858       17,125       18,465  
Net occupancy expense     764       802       784       763       769       2,350       2,230  
Equipment expense     1,068       1,002       981       1,017       918       3,051       2,599  
Data processing fees     648       685       646       627       664       1,979       1,883  
Professional fees     623       612       863       738       766       2,098       2,476  
Marketing expense     189       213       198       258       200       600       653  
Telephone and communication expense     124       124       121       124       134       369       350  
Postage and delivery expense     100       78       87       121       75       265       301  
State, local and other taxes     218       218       228       277       250       664       805  
Employee expense     141       156       188       157       145       485       456  
Other expenses     1,115       728       764       510       605       2,607       1,828  
Total noninterest expense     10,481       10,339       10,773       10,269       10,384       31,593       32,046  
                                                         
Income before income tax expense     3,224       3,706       2,967       4,344       4,089       9,897       10,971  
Income tax expense     537       631       517       811       746       1,685       1,983  
                                                         
Net income   $ 2,687     $ 3,075     $ 2,450     $ 3,533     $ 3,343     $ 8,212     $ 8,988  
                                                         
Common share data:                                                        
Basic earnings per common share   $ 0.40     $ 0.45     $ 0.35     $ 0.51     $ 0.48     $ 1.20     $ 1.28  
Diluted earnings per common share   $ 0.39     $ 0.44     $ 0.35     $ 0.50     $ 0.47     $ 1.18     $ 1.27  
                                                         
Average shares outstanding (in thousands):                                                        
Basic:     6,791       6,847       6,933       6,945       6,968       6,857       7,026  
Diluted:     6,878       6,910       7,008       7,021       7,033       6,944       7,098  

 

8


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

($ in thousands, except per share & ratios)   At and for the Three Months Ended     Nine Months Ended  
    September     June     March     December     September     September     September  
SUMMARY OF OPERATIONS   2023     2023     2023     2022     2022     2023     2022  
Net interest income   $ 9,536     $ 9,829     $ 10,324     $ 10,900     $ 10,430     $ 29,689     $ 28,499  
Tax-equivalent adjustment     43       44       43       41       38       131       100  
Tax-equivalent net interest income     9,579       9,873       10,367       10,941       10,468       29,820       28,599  
Provision for credit loss     (6 )     145       250       -       -       389       -  
Noninterest income     4,163       4,361       3,666       3,713       4,043       12,190       14,518  
Total operating revenue     13,699       14,190       13,990       14,613       14,473       41,879       43,017  
Noninterest expense     10,481       10,339       10,773       10,269       10,384       31,593       32,046  
Pre-tax pre-provision income     3,218       3,851       3,217       4,344       4,088       10,286       10,971  
Pretax income     3,224       3,706       2,967       4,344       4,088       9,897       10,971  
Net income     2,687       3,075       2,450       3,533       3,343       8,212       8,988  
                                                         
PER SHARE INFORMATION:                                                        
Basic earnings per share (EPS)     0.40       0.45       0.35       0.51       0.48       1.20       1.28  
Diluted earnings per share     0.39       0.44       0.35       0.50       0.47       1.18       1.27  
Common dividends     0.130       0.130       0.125       0.125       0.120       0.385       0.355  
Book value per common share     16.59       17.30       17.37       17.08       16.49       16.59       16.49  
Tangible book value per common share (TBV)     13.09       13.81       13.93       13.65       13.07       13.09       13.07  
Market price per common share     13.50       12.62       14.13       16.95       16.85       13.50       16.85  
Market price to TBV     103.1 %     91.4 %     101.4 %     124.2 %     128.9 %     103.1 %     128.9 %
Market price to trailing 12 month EPS     8.0       7.1       8.2       9.6       9.6       8.0       9.6  
                                                         
PERFORMANCE RATIOS:                                                        
Return on average assets (ROAA)     0.80 %     0.91 %     0.73 %     1.08 %     1.03 %     0.81 %     0.91 %
Pre-tax pre-provision ROAA     0.96 %     1.14 %     0.96 %     1.32 %     1.26 %     1.10 %     1.19 %
Return on average equity     8.73 %     10.01 %     8.37 %     12.17 %     10.89 %     8.72 %     9.21 %
Return on average tangible equity     10.82 %     12.40 %     10.50 %     15.30 %     13.51 %     10.75 %     11.28 %
Efficiency ratio     76.34 %     72.71 %     76.85 %     70.16 %     71.63 %     75.28 %     74.38 %
Earning asset yield     4.78 %     4.61 %     4.49 %     4.27 %     3.89 %     4.61 %     3.42 %
Cost of interest bearing liabilities     2.18 %     1.90 %     1.46 %     0.90 %     0.58 %     1.85 %     0.45 %
Net interest margin     3.08 %     3.15 %     3.35 %     3.60 %     3.45 %     3.18 %     3.08 %
Tax equivalent effect     0.01 %     0.01 %     0.02 %     0.01 %     0.01 %     0.02 %     0.01 %
Net interest margin, tax equivalent     3.09 %     3.16 %     3.37 %     3.61 %     3.46 %     3.20 %     3.09 %
Non interest income/Average assets     1.24 %     1.30 %     1.10 %     1.13 %     1.24 %     1.21 %     1.47 %
Non interest expense/Average assets     3.13 %     3.07 %     3.23 %     3.13 %     3.19 %     3.13 %     3.24 %
Net noninterest expense/Average assets     -1.89 %     -1.78 %     -2.13 %     -2.00 %     -1.95 %     -1.92 %     -1.77 %
                                                         
ASSET QUALITY RATIOS:                                                        
Gross charge-offs     12       32       69       7       9       113       27  
Recoveries     7       10       8       1       32       25       46  
Net charge-offs     5       22       61       6       (23 )     88       (19 )
Nonperforming loans/Total loans     0.34 %     0.30 %     0.35 %     0.38 %     0.40 %     0.34 %     0.40 %
Nonperforming assets/Loans & OREO     0.40 %     0.36 %     0.41 %     0.46 %     0.49 %     0.40 %     0.49 %
Nonperforming assets/Total assets     0.30 %     0.26 %     0.30 %     0.33 %     0.35 %     0.30 %     0.35 %
Allowance for credit loss/Nonperforming loans     474.32 %     542.78 %     454.71 %     375.29 %     369.03 %     474.32 %     369.03 %
Allowance for credit loss/Total loans     1.60 %     1.60 %     1.58 %     1.44 %     1.49 %     1.60 %     1.49 %
Net loan charge-offs/Average loans (ann.)     0.00 %     0.01 %     0.03 %     0.00 %     (0.01 %)     0.01 %     (0.00 %)
                                                         
CAPITAL & LIQUIDITY RATIOS:                                                        
Loans/ Deposits     91.13 %     91.94 %     87.94 %     88.53 %     85.21 %     91.13 %     85.21 %
Equity/ Assets     8.47 %     8.77 %     8.93 %     8.87 %     8.79 %     8.47 %     8.79 %
Tangible equity/Tangible assets     6.81 %     7.13 %     7.29 %     7.22 %     7.10 %     6.81 %     7.10 %
Common equity tier 1 ratio (Bank)     13.56 %     13.18 %     13.44 %     13.42 %     13.23 %     13.56 %     13.23 %
                                                         
END OF PERIOD BALANCES                                                        
Total assets     1,326,474       1,341,435       1,341,293       1,335,633       1,303,377       1,326,474       1,303,377  
Total loans     989,021       984,824       976,312       962,075       925,249       989,021       925,249  
Deposits     1,085,319       1,071,156       1,110,144       1,086,665       1,085,893       1,085,319       1,085,893  
Stockholders equity     112,348       117,666       119,759       118,428       114,628       112,348       114,628  
Goodwill and intangibles     23,687       23,710       23,732       23,753       23,770       23,687       23,770  
Tangible equity     88,661       93,956       96,027       94,675       90,858       88,661       90,858  
Mortgage servicing portfolio     1,367,209       1,353,904       1,344,158       1,352,016       1,362,666       1,367,209       1,362,666  
Wealth/Brokerage assets under care     478,236       499,255       518,009       507,093       480,947       478,236       480,947  
Total assets under care     3,171,919       3,194,594       3,203,460       3,194,742       3,146,990       3,171,919       3,146,990  
Full-time equivalent employees     252       253       255       268       271       252       271  
Period end common shares outstanding     6,773       6,803       6,894       6,935       6,950       6,773       6,950  
Market capitalization (all)     91,437       85,857       97,419       117,556       117,113       91,437       117,113  
                                                         
AVERAGE BALANCES                                                        
Total assets     1,339,870       1,346,010       1,335,056       1,314,419       1,302,297       1,344,467       1,319,668  
Total earning assets     1,239,145       1,248,813       1,232,018       1,211,674       1,209,958       1,243,094       1,231,865  
Total loans     989,089       988,348       970,813       937,898       909,909       982,817       871,340  
Deposits     1,095,414       1,100,344       1,098,935       1,094,491       1,085,821       1,098,593       1,109,345  
Stockholders equity     123,070       122,886       117,071       116,114       122,738       125,580       130,069  
Goodwill and intangibles     23,698       23,721       23,743       23,761       23,778       23,720       23,791  
Tangible equity     99,372       99,165       93,328       92,353       98,960       101,860       106,278  
Average basic shares outstanding     6,791       6,847       6,933       6,945       6,968       6,857       7,026  
Average diluted shares outstanding     6,878       6,910       7,008       7,021       7,033       6,944       7,098  

 

9


 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

For the Three Months Ended Sep. 30, 2023 and 2022

 

($ in thousands)   Three Months Ended Sep. 30, 2023     Three Months Ended Sep. 30, 2022  
    Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                    
Taxable securities/cash   $ 243,261     $ 1,507       2.48 %   $ 291,712     $ 1,536       2.11 %
Nontaxable securities     6,795       39       2.30 %     8,337       52       2.49 %
Loans, net     989,089       13,250       5.36 %     909,909       10,176       4.47 %
Total earning assets     1,239,145       14,796       4.78 %     1,209,958       11,764       3.89 %
Cash and due from banks     4,022                       6,782                  
Allowance for loan losses     (15,791 )                     (13,802 )                
Premises and equipment     22,120                       23,762                  
Other assets     90,374                       75,597                  
Total assets   $ 1,339,870                     $ 1,302,297                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 620,092     $ 2,232       1.44 %   $ 681,209     $ 542       0.32 %
Time deposits     244,289       1,962       3.21 %     155,979       310       0.79 %
Repurchase agreements & other     16,319       16       0.39 %     20,160       8       0.16 %
Advances from Federal Home Loan Bank     55,073       666       4.84 %     26,739       180       2.69 %
Trust preferred securities     10,310       189       7.33 %     10,310       99       3.84 %
Subordinated debt     19,622       195       3.98 %     19,576       195       3.98 %
Total interest bearing liabilities     965,705       5,260       2.18 %     913,973       1,334       0.58 %
Non interest bearing demand     231,033       -               248,633       -          
Total funding     1,196,738               1.76 %     1,162,606               0.46 %
Other liabilities     20,062                       16,952                  
Total liabilities     1,216,800                       1,179,558                  
Equity     123,070                       122,738                  
                                                 
Total liabilities and equity   $ 1,339,870                     $ 1,302,296                  
                                                 
Net interest income           $ 9,536                     $ 10,430          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure       3.08 %                     3.45 %
                                                 
Net interest income as a percent of average interest-earning assets - non GAAP       3.09 %                     3.46 %
- Computed on a fully tax equivalent (FTE) basis                                  

 

10


 

    Nine Months Ended Sep. 30, 2023     Nine Months Ended Sep. 30, 2022  
    Average           Average     Average           Average  
    Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                    
Taxable securities/cash   $ 252,908     $ 4,566       2.41 %   $ 352,405     $ 4,239       1.60 %
Nontaxable securities     7,369       132       2.39 %     8,120       151       2.48 %
Loans, net     982,817       38,328       5.20 %     871,340       27,242       4.17 %
Total earning assets     1,243,094       43,026       4.61 %     1,231,865       31,632       3.42 %
Cash and due from banks     4,020                       7,331                  
Allowance for loan losses     (15,374 )                     (13,804 )                
Premises and equipment     22,500                       24,265                  
Other assets     90,227                       70,011                  
Total assets   $ 1,344,467                     $ 1,319,668                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 627,074     $ 5,367       1.14 %   $ 709,033     $ 1,293       0.24 %
Time deposits     233,054       4,943       2.83 %     152,230       744       0.65 %
Repurchase agreements & Other     16,576       35       0.28 %     21,298       32       0.20 %
Advances from Federal Home Loan Bank     53,936       1,883       4.65 %     12,154       257       2.82 %
Trust preferred securities     10,310       525       6.79 %     10,310       223       2.88 %
Subordinated debt     19,610       584       3.97 %     19,564       584       3.98 %
Total interest bearing liabilities     960,560       13,337       1.85 %     924,589       3,132       0.45 %
Non interest bearing demand     238,465               1.48 %     248,082               0.36 %
Total funding     1,199,025                       1,172,671                  
Other liabilities     19,862                       16,928                  
Total liabilities     1,218,887                       1,189,599                  
Equity     125,580                       130,069                  
                                                 
Total liabilities and equity   $ 1,344,467                     $ 1,319,668                  
                                                 
Net interest income           $ 29,689                     $ 28,500          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure       3.18 %                     3.08 %
                                                 
Net interest income as a percent of average interest-earning assets - non GAAP       3.20 %                     3.09 %
- Computed on a fully tax equivalent (FTE) basis                                  

 

11


 

Non-GAAP reconciliation   Three Months Ended     Nine Months Ended  
($ in thousands, except per share & ratios)   Sep. 30, 2023     Sep. 30, 2022     Sep. 30, 2023     Sep. 30, 2022  
                         
Total Operating Revenue   $ 13,699     $ 14,473     $ 41,879     $ 43,017  
Adjustment to (deduct)/add OMSR recapture/impairment *     78       (65 )     39       (1,193 )
Adjusted Total Operating Revenue     13,777       14,408       41,918       41,824  
                                 
Income before Income Taxes     3,224       4,088       9,897       10,971  
Adjustment for OMSR *     78       (65 )     39       (1,193 )
Adjusted Income before Income Taxes     3,302       4,023       9,936       9,778  
                                 
Provision for Income Taxes     537       746       1,685       1,983  
Adjustment for OMSR **     16       (14 )     8       (251 )
Adjusted Provision for Income Taxes     553       732       1,693       1,733  
                                 
Net Income     2,687       3,342       8,212       8,988  
Adjustment for OMSR *     62       (51 )     31       (942 )
Adjusted Net Income     2,749       3,291       8,243       8,046  
                                 
Diluted Earnings per Share     0.39       0.47       1.18       1.27  
Adjustment for OMSR *     0.01       (0.00 )     0.00       (0.13 )
Adjusted Diluted Earnings per Share   $ 0.40     $ 0.47     $ 1.19     $ 1.13  
                                 
Return on Average Assets     0.80 %     1.03 %     0.81 %     0.91 %
Adjustment for OMSR *     0.02 %     -0.02 %     0.00 %     -0.07 %
Adjusted Return on Average Assets     0.82 %     1.01 %     0.82 %     0.84 %

 

* valuation adjustment to the Company’s mortgage servicing rights

 

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

 

12