株探米国株
日本語 英語
エドガーで原本を確認する
false 0000767405 0000767405 2024-01-25 2024-01-25 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) January 26, 2024 (January 25, 2024)

 

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 6,763,126 Outstanding at January 26, 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 January 25, 2024, SB Financial Group, Inc. (the “Company”) issued a news release reporting financial results for the fourth quarter 2023. A copy of the January 25, 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 January 25, 2024, reporting financial results for the fourth 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: January 26, 2024 By: /s/ Anthony V. Cosentino
    Anthony V. Cosentino
    Chief Financial Officer

 

-2-


 

INDEX TO EXHIBITS

 

Current Report on Form 8-K

Dated January 26, 2024

 

SB Financial Group, Inc.

 

Exhibit No.   Description
99.1   News release issued by SB Financial Group, Inc. on January 25, 2024, reporting financial results for the fourth quarter 2023.
104   Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

 

-3-

EX-99.1 2 ea192225ex99-1_sbfinancial.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON JANUARY 25, 2024, REPORTING FINANCIAL RESULTS FOR THE FOURTH QUARTER 2023

Exhibit 99.1

 

 

SB Financial Group Announces Fourth Quarter and  Full Year 2023 Results

 

DEFIANCE, OH, January 25, 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 fourth quarter and twelve months ended December 31, 2023.

 

Fourth Quarter 2023 Highlights Over the Fourth Quarter Prior Year Include:

 

Net income of $3.9 million increased by 9.9 percent compared to the prior year with diluted Earnings Per Share (“EPS”) of $0.57 and increased 44.5 percent compared to the linked quarter.

 

Interest income of $15.1 million increased by 16.9 percent from the prior year.

 

Loan growth of $38.1 million, or 4.0 percent from the prior year quarter, marks the eighth consecutive quarter of expanding loans.

 

Strong asset quality with nonperforming assets decreasing to 25 basis points of total assets, a marked improvement from 33 basis points in the same quarter of the previous year. Delinquency levels for loans 30 days or more past due ended the year at 15 basis points of total loans.

 

Twelve Months Ended December 31, 2023 Highlights Over the Prior Year Include:

 

Net income decreased slightly to $12.1 million, a 3.4 percent drop from the prior year’s $12.5 million, and diluted EPS was $1.75, down 1.13 percent from $1.77. Adjusted EPS were up by $0.12 per share or 7.4 percent.

 

Deposits decreased by $16.5 million, or 1.5 percent to $1.07 billion.

 

Mortgage origination volume was $215.5 million for the trailing twelve months, with a servicing portfolio of $1.37 billion.

 

Earnings Highlights   Three Months Ended     Twelve Months Ended  
($ in thousands, except per share & ratios)   Dec. 2023     Dec. 2022     % Change     Dec. 2023     Dec. 2022     % Change  
Operating revenue   $ 15,115     $ 14,613       3.4 %   $ 56,994     $ 57,630       -1.1 %
Interest income     15,126       12,937       16.9 %     58,152       44,569       30.5 %
Interest expense     5,542       2,037       172.1 %     18,879       5,170       265.2 %
Net interest income     9,584       10,900       -12.1 %     39,273       39,399       -0.3 %
Provision for credit losses     (74 )     -       0.0 %     315       -       0.0 %
Noninterest income     5,531       3,713       49.0 %     17,721       18,231       -2.8 %
Noninterest expense     10,369       10,269       1.0 %     41,962       42,314       -0.8 %
Net income     3,883       3,533       9.9 %     12,095       12,521       -3.4 %
Earnings per diluted share     0.57       0.50       14.0 %     1.75       1.77       -1.1 %
Return on average assets     1.17 %     1.08 %     8.3 %     0.91 %     0.95 %     -4.2 %
Return on average equity     13.23 %     12.17 %     8.7 %     10.22 %     9.86 %     3.7 %

 

“We demonstrated our resilience and operational strength throughout the fourth quarter of 2023,” stated Mark A. Klein, Chairman, President, and CEO. “In doing so, we achieved a 9.9 percent increase in net income over the prior year, underpinned by robust growth in our loan portfolio, which eclipsed the $1 billion mark for the first time in our history. This marks our eighth successive quarter of loan expansion, underscoring our commitment to disciplined and consistent growth in our loan portfolio. While we navigate the economic headwinds, these milestones underscore our capability to adapt and broaden our revenue base. Looking to the future, we remain dedicated to reinforcing our solid financial foundation and delivering outstanding value to our clients and shareholders.”

 

 


 

RESULTS OF OPERATIONS

 

Consolidated Revenue

 

Total operating revenue, which includes both net interest income and noninterest income, showed a notable increase of 10.3 percent compared to the linked quarter and a 3.4 percent increase over the same quarter last year. Specifically, net interest income rose by 0.5 percent from the linked quarter, although it decreased by 12.1 percent from the year-ago quarter. The net interest margin saw a slight increase of 2 basis points from the linked quarter but experienced a decrease of 50 basis points when compared to the prior-year quarter. These changes in net interest income and margin primarily resulted from higher costs associated with deposits and funding.

 

In terms of noninterest income, we observed significant growth, increasing by 32.9 percent from the linked quarter and by 49.0 percent from the prior year quarter, largely due to our opportunistic decision to sell equity securities, resulting in a $1.5 million gain. Mortgage servicing revenue and gain on sale from residential loans were stable in the quarter compared to the prior year with SBA gains of $177 thousand. Conversely, income from wealth management and customer service fees, along with title insurance revenue, showed a decrease compared to the figures from the previous year’s corresponding quarter.

 

Mortgage Loan Business

 

Mortgage loan originations for the fourth quarter of 2023 stood at $39.6 million, a decrease of $11.7 million, or 22.8 percent, from the year-ago quarter. This decline reflects the cooling housing market, which aligns with broader economic trends. However, it’s noteworthy that the total sales of originated loans reached $33.4 million, marking an increase of $9.8 million, or 41.4 percent from the prior year quarter. This increase underscores an effective sales strategy in the purchase market and indicates our commitment to emphasizing our traditional model of generation and sale.

 

For the full year of 2023, SB Financial reported mortgage originations totaling $215.5 million. Our originations reflected the changes in the market, with new purchase/construction lending constituting 92 percent of the business, up from 80 percent for all of 2022.

 

Net mortgage banking revenue for the quarter was $1.3 million, reflecting a steady performance with a marginal increase from the $1.2 million reported in the fourth quarter of 2022. Mortgage servicing operations demonstrated commendable stability, with a valuation adjustment resulting in a positive valuation adjustment of $12 thousand in the fourth quarter of 2023, a significant improvement from the $0.1 million decrease experienced in the same quarter of the prior year. The year 2023 concluded with a favorable adjustment, recapturing $0.1 million in servicing rights, in stark contrast to the previous year’s $1.3 million impairment of these rights. The mortgage servicing portfolio experienced growth, closing at $1.37 billion as of December 31, 2023, an increase of $14.7 million, or 1.1 percent from the prior year.

 

“In a year marked by fluctuating interest rates and heightened market sensitivity, our mortgage loan business has showcased remarkable resilience,” said Mr. Klein. “The increase in total sales of originated loans by over 40 percent compared to the same period last year, when originations faced significant headwinds, speaks to the agility, expertise and presence of our team. The steady net mortgage banking revenue and the growth of our servicing portfolio affirm our strategic focus and our dedication to delivering exceptional service and value to our clients.”

 

Mortgage Banking                                 Prior Year  
($ in thousands)   Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Growth  
Mortgage originations   $ 39,566     $ 61,200     $ 65,387     $ 49,366     $ 51,219     $ (11,653 )
Mortgage sales     33,362       54,085       47,933       25,803       23,590       9,772  
Mortgage servicing portfolio     1,366,667       1,367,209       1,353,904       1,344,158       1,352,016       14,651  
Mortgage servicing rights     13,906       13,893       13,723       13,548       13,503       403  
                                                 
Revenue                                                
Loan servicing fees     855       850       844       844       851       4  
OMSR amortization     (282 )     (334 )     (334 )     (292 )     (310 )     28  
Net administrative fees     573       516       510       552       541       32  
OMSR valuation adjustment     (12 )     (78 )     (16 )     56       86       (98 )
Net loan servicing fees     561       438       494       608       627       (66 )
Gain on sale of mortgages     747       1,207       1,056       599       550       197  
Mortgage banking revenue, net   $ 1,308     $ 1,645     $ 1,550     $ 1,207     $ 1,177     $ 131  

 

2


 

Noninterest Income and Noninterest Expense

 

Noninterest income for the quarter increased from the prior year quarter by 49.0 percent and increased by 32.9 percent from the linked quarter, reflective of the equity sale discussed earlier. Gain-on-sale yields on mortgage loans increased $0.2 million, or 35.8 percent from the prior year. Similarly, gain-on-sale yields of non-mortgage loans also saw a notable increase from both the prior year and the linked quarter, primarily driven by favorable market conditions and our focused efforts to capitalize on emerging lending opportunities.

 

For the fourth quarter of 2023, SB Financial reported a noninterest expense of $10.4 million, reflecting a slight increase from the prior year but a decrease from the linked quarter. The increase over the prior year was the direct result of a $0.2 million increase in professional fees and an increase of $0.1 million in data processing fees. These increases were partially offset by a $0.1 million decrease in marketing expenses and a marginal decrease of $25 thousand in salaries and employee benefits. As a result, total headcount for the Company is down over 6 percent compared to the prior year.

 

“Our noninterest income, always one of our strengths, was up over the same period last year and compared to the linked quarter,” Mr. Klein noted. “Significant contributions came from our gain-on-sale yields, which saw a substantial increase in both mortgage and non-mortgage loans compared to the same quarter of the previous year. On the expense side, we’ve maintained a disciplined approach, with noninterest expenses witnessing a modest year-over-year increase due to targeted investments in professional and data processing services. These investments are critical in supporting our growth and enhancing our operational efficiency. Even with these necessary expenditures, we’ve managed to realize savings in marketing and personnel costs, underscoring our commitment to control costs and improve our efficiency.”

  

Noninterest Income/Noninterest Expense                                 Prior Year  
($ in thousands, except ratios)   Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Growth  
Noninterest Income (NII)   $ 5,531     $ 4,163     $ 4,361     $ 3,666     $ 3,713     $ 1,818  
NII / Total Revenue     36.6 %     30.4 %     30.7 %     26.2 %     25.4 %     11.2 %
NII / Average Assets     1.7 %     1.2 %     1.3 %     1.1 %     1.1 %     0.6 %
Total Revenue Growth     3.4 %     -5.3 %     -0.5 %     -2.0 %     -6.7 %     3.4 %
                                                 
Noninterest Expense (NIE)   $ 10,369     $ 10,481     $ 10,339     $ 10,773     $ 10,269     $ 100  
Efficiency Ratio     68.4 %     76.4 %     72.7 %     76.9 %     70.2 %     -1.8 %
NIE / Average Assets     3.1 %     3.1 %     3.1 %     3.2 %     3.1 %     0.0 %
Net Noninterest Expense/Avg. Assets     -1.4 %     -1.9 %     -1.8 %     -2.1 %     -2.0 %     0.6 %
Total Expense Growth     1.0 %     0.9 %     -4.3 %     -0.8 %     -11.2 %     1.0 %

 

Balance Sheet

 

As of December 31, 2023, SB Financial reported total assets of $1.34 billion, reflecting a growth of 1.2 percent from the linked quarter and an increase of 0.5 percent from the previous year. The growth in assets is primarily attributed to the increase in the loan portfolio, which has reached $1 billion, marking a historic milestone, with a $38.1 million or 4.0 percent increase over the year. The strategic reallocation of liquidity, reflected in a decrease in cash and investments, has been instrumental in this growth, demonstrating the ability to prudently manage resources to maximize shareholder returns while maintaining a solid financial position.

 

Total shareholders’ equity increased to $124.3 million, up $5.9 million from the prior-year quarter. This increase is a direct reflection of our commitment to enhancing shareholder value and management’s confidence in the Company’s long-term strategy. The active capital management approach, including the repurchase of 53,000 shares in the fourth quarter, as part of the ongoing buyback program, reflects SB Financial’s dedication to delivering returns to its shareholders.

 

“As we cap off 2023, our commitment to disciplined growth and robust asset quality has once again proven effective,” said Mr. Klein. “The fourth quarter saw our loan balances grow by $38.1 million, securing a full year of continuous quarterly loan growth. Our dynamic approach to build strong lending relationships has borne fruit, despite commercial pipelines feeling the squeeze in a fairly competitive landscape. Our asset quality remains a cornerstone of our operations, with top decile coverage ratios, reinforcing the bank’s financial health. Over the year, we’ve generated an increase in our loan portfolio, demonstrating our capacity to drive organic growth amidst fluctuating interest rates and a challenging economic environment. This growth represents our deepening relationships with our customers and our ability to meet their evolving needs. Looking forward, we remain committed to leveraging our strong asset base while we maintain our focus on strategic initiatives that enhance shareholder value and position us for continued success in the coming years.”

 

3


 

Loan Balances                                 Annual  
($ in thousands, except ratios)   Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Growth  
Commercial   $ 126,718     $ 120,325     $ 123,226     $ 126,066     $ 128,393     $ (1,675 )
% of Total     12.7 %     12.2 %     12.5 %     12.9 %     13.3 %     -1.3 %
Commercial RE     424,041       421,736       417,412       419,024       412,809       11,232  
% of Total     42.4 %     42.6 %     42.4 %     42.9 %     42.9 %     2.7 %
Agriculture     65,657       60,928       58,222       57,761       64,505       1,152  
% of Total     6.6 %     6.2 %     5.9 %     5.9 %     6.7 %     1.8 %
Residential RE     318,123       320,306       321,365       309,684       291,368       26,755  
% of Total     31.8 %     32.4 %     32.6 %     31.7 %     30.3 %     9.2 %
Consumer & Other     65,673       65,726       64,599       63,777       65,000       673  
% of Total     6.6 %     6.6 %     6.6 %     6.5 %     6.8 %     1.0 %
Total Loans   $ 1,000,212     $ 989,021     $ 984,824     $ 976,312     $ 962,075     $ 38,137  
Total Growth Percentage                                             4.0 %

  

Deposit Balances                                 Annual  
($ in thousands, except ratios)   Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Growth  
Non-Int DDA   $ 228,713     $ 224,182     $ 218,411     $ 237,175     $ 256,799     $ (28,086 )
% of Total     21.4 %     20.7 %     20.4 %     21.4 %     23.6 %     -10.9 %
Interest DDA     166,413       174,729       170,282       188,497       191,719       (25,306 )
% of Total     15.5 %     16.1 %     15.9 %     17.0 %     17.6 %     -13.2 %
Savings     216,965       226,077       225,065       227,974       191,272       25,693  
% of Total     20.3 %     20.8 %     21.0 %     20.5 %     17.6 %     13.4 %
Money Market     202,605       216,565       217,681       222,203       255,995       (53,390 )
% of Total     18.9 %     20.0 %     20.3 %     20.0 %     23.6 %     -20.9 %
Time Deposits     255,509       243,766       239,717       234,295       190,880       64,629  
% of Total     23.9 %     22.5 %     22.4 %     21.1 %     17.6 %     33.9 %
Total Deposits   $ 1,070,205     $ 1,085,319     $ 1,071,156     $ 1,110,144     $ 1,086,665     $ (16,460 )
Total Growth Percentage                                             -1.5 %

 

Asset Quality

 

SB Financial has demonstrated a strong commitment to maintaining high standards of asset quality. As of December 31, 2023, SB Financial reported nonperforming assets totaling $3.3 million, a significant decrease of $1.1 million or 25.3 percent from the same quarter last year, driven primarily by a decline in Residential Real Estate. This notable reduction in nonperforming assets is a clear indicator of the effectiveness of our risk management strategies and the overall health of the loan portfolio.

 

Furthermore, the coverage ratio for problem loans has seen a remarkable improvement, up by 185 basis points from the previous year to 560 percent. This improvement in the coverage ratio is a direct result of proactive measures in asset quality management. It includes the expansion of the allowance for credit losses, which followed a Current Expected Credit Loss (CECL) adjustment of $1.4 million. Additionally, this improvement coincides with a concurrent reduction in problem loans, underscoring our focused efforts on maintaining a robust and healthy loan portfolio.

 

Nonperforming Assets                                 Annual  
($ in thousands, except ratios)   Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Dec. 2022     Change  
Commercial & Agriculture   $ 748     $ 717     $ 170     $ 185     $ 114     $ 634  
% of Total Com./Ag. loans     0.39 %     0.40 %     0.09 %     0.10 %     0.06 %     556.1 %
Commercial RE     168       222       192       199       210       (42 )
% of Total CRE loans     0.04 %     0.05 %     0.05 %     0.05 %     0.05 %     -20.0 %
Residential RE     1,690       2,182       2,266       2,742       3,020       (1,330 )
% of Total Res. RE loans     0.53 %     0.68 %     0.71 %     0.89 %     1.04 %     -44.0 %
Consumer & Other     212       208       282       270       338       (126 )
% of Total Con./Oth. loans     0.32 %     0.32 %     0.44 %     0.42 %     0.52 %     -37.3 %
Total Nonaccruing Loans     2,818       3,329       2,910       3,396       3,682       (864 )
% of Total loans     0.28 %     0.34 %     0.30 %     0.35 %     0.38 %     -23.5 %
Foreclosed Assets and Other Assets     511       629       625       650       777       (266 )
Total Change (%)                                             -34.2 %
Total Nonperforming Assets   $ 3,329     $ 3,958     $ 3,535     $ 4,046     $ 4,459     $ (1,130 )
% of Total assets     0.25 %     0.30 %     0.26 %     0.30 %     0.33 %     -25.34 %

 

4


 

Webcast and Conference Call

 

The Company will hold the fourth quarter 2023 earnings conference call and webcast on January 26, 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”.

 

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.

 

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 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

 

5


 

SB FINANCIAL GROUP, INC.

 CONSOLIDATED BALANCE SHEETS - (Unaudited)

 

    December     September     June     March     December  
($ in thousands)   2023     2023     2023     2023     2022  
ASSETS                              
Cash and due from banks   $ 22,965     $ 19,049     $ 20,993     $ 21,625     $ 27,817  
Interest bearing time deposits     1,535       1,180       1,180       1,380       2,131  
Available-for-sale securities     219,708       212,768       227,996       237,607       238,780  
Loans held for sale     2,525       3,206       5,684       5,592       2,073  
Loans, net of unearned income     1,000,212       989,021       984,824       976,312       962,075  
Allowance for credit losses     (15,786 )     (15,790 )     (15,795 )     (15,442 )     (13,818 )
Premises and equipment, net     21,378       21,934       22,230       22,621       22,829  
Federal Reserve and FHLB Stock, at cost     7,279       6,261       7,634       6,054       6,326  
Foreclosed assets and other assets     511       629       625       650       777  
Interest receivable     4,657       4,457       4,079       3,926       4,091  
Goodwill     23,239       23,239       23,239       23,239       23,239  
Cash value of life insurance     29,121       29,291       29,183       29,024       28,870  
Mortgage servicing rights     13,906       13,893       13,723       13,548       13,503  
Other assets     11,137       17,336       15,840       15,157       16,940  
Total assets   $ 1,342,387     $ 1,326,474     $ 1,341,435     $ 1,341,293     $ 1,335,633  
                                         
LIABILITIES AND SHAREHOLDERS’ EQUITY                                        
Deposits                                        
Non interest bearing demand   $ 228,713     $ 224,182     $ 218,411     $ 237,175     $ 256,799  
Interest bearing demand     166,413       174,729       170,282       188,497       191,719  
Savings     216,965       226,077       225,065       227,974       191,272  
Money market     202,605       216,565       217,681       222,203       255,995  
Time deposits     255,509       243,766       239,717       234,295       190,880  
Total deposits     1,070,205       1,085,319       1,071,156       1,110,144       1,086,665  
                                         
Short-term borrowings     13,387       16,519       21,118       15,998       14,923  
Federal Home Loan Bank advances     83,600       59,500       81,300       44,500       60,000  
Trust preferred securities     10,310       10,310       10,310       10,310       10,310  
Subordinated debt net of issuance costs     19,642       19,630       19,618       19,606       19,594  
Interest payable     2,443       2,216       1,866       1,441       769  
Other liabilities     18,458       20,632       18,401       19,535       24,944  
Total liabilities     1,218,045       1,214,126       1,223,769       1,221,534       1,217,205  
                                         
Shareholders’ Equity                                        
Common stock     61,319       61,319       61,319       61,319       61,319  
Additional paid-in capital     15,124       15,037       15,154       14,953       15,087  
Retained earnings     108,486       105,521       103,725       101,548       101,966  
Accumulated other comprehensive loss     (29,831 )     (39,517 )     (32,894 )     (29,671 )     (32,120 )
Treasury stock     (30,756 )     (30,012 )     (29,638 )     (28,390 )     (27,824 )
Total shareholders’ equity     124,342       112,348       117,666       119,759       118,428  
                                         
Total liabilities and shareholders’ equity   $ 1,342,387     $ 1,326,474     $ 1,341,435     $ 1,341,293     $ 1,335,633  

 

6


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

($ in thousands, except per share & ratios)     

At and for the Three Months Ended

     

Twelve Months Ended

 
     

December

     

September

     

June

     

March

     

December

     

December

     

December

 
   

2023

      2023       2023       2023       2022       2023       2022  
Interest income                                                        
Loans                                                        
Taxable   $ 13,438     $ 13,128     $ 12,715     $ 12,126     $ 11,222     $ 51,407     $ 38,238  
Tax exempt     124       122       121       116       109       483       335  
Securities                                                        
Taxable     1,526       1,507       1,524       1,535       1,559       6,092       5,798  
Tax exempt     38       39       46       47       47       170       198  
Total interest income     15,126       14,796       14,406       13,824       12,937       58,152       44,569  
                                                         
Interest expense                                                        
Deposits     4,398       4,194       3,538       2,578       1,440       14,708       3,477  
Repurchase agreements & other     39       16       9       10       7       74       39  
Federal Home Loan Bank advances     720       666       664       553       258       2,603       515  
Trust preferred securities     191       189       172       164       138       716       361  
Subordinated debt     194       195       194       195       194       778       778  
Total interest expense     5,542       5,260       4,577       3,500       2,037       18,879       5,170  
                                                         
Net interest income     9,584       9,536       9,829       10,324       10,900       39,273       39,399  
                                                         
Provision for credit losses     (74 )     (6 )     145       250       -       315       -  
                                                         
Net interest income after provision for loan losses     9,658       9,542       9,684       10,074       10,900       38,958       39,399  
                                                         
Noninterest income                                                        
Wealth management fees     838       837       940       917       907       3,532       3,728  
Customer service fees     844       863       871       825       880       3,403       3,378  
Gain on sale of mtg. loans & OMSR     747       1,207       1,056       599       550       3,609       4,298  
Mortgage loan servicing fees, net     561       438       494       608       627       2,101       2,964  
Gain on sale of non-mortgage loans     177       10       218       24       105       429       566  
Title insurance revenue     378       429       455       373       454       1,635       2,229  
Net gain on sales of securities     1,453       -       -       -       -       1,453       -  
Gain (loss) on sale of assets     16       -       15       (11 )     18       20       61  
Other     517       379       312       331       172       1,539       1,007  
Total noninterest income     5,531       4,163       4,361       3,666       3,713       17,721       18,231  
                                                         
Noninterest expense                                                        
Salaries and employee benefits     5,652       5,491       5,721       5,913       5,677       22,777       24,142  
Net occupancy expense     746       764       802       784       763       3,096       2,993  
Equipment expense     1,027       1,068       1,002       981       1,017       4,078       3,616  
Data processing fees     680       648       685       646       627       2,659       2,510  
Professional fees     926       623       612       863       738       3,024       3,214  
Marketing expense     182       189       213       198       258       782       911  
Telephone and communication expense     132       124       124       121       124       501       474  
Postage and delivery expense     167       100       78       87       121       432       422  
State, local and other taxes     285       218       218       228       277       949       1,082  
Employee expense     146       141       156       188       157       631       613  
Other expenses     426       1,115       728       764       510       3,033       2,337  
Total noninterest expense     10,369       10,481       10,339       10,773       10,269       41,962       42,314  
                                                         
Income before income tax expense     4,820       3,224       3,706       2,967       4,345       14,717       15,315  
Income tax expense     937       537       631       517       812       2,622       2,794  
Net income   $ 3,883     $ 2,687     $ 3,075     $ 2,450     $ 3,533     $ 12,095     $ 12,521  
                                                         
Common share data:                                                        
Basic earnings per common share   $ 0.58     $ 0.40     $ 0.45     $ 0.35     $ 0.51     $ 1.77     $ 1.79  
Diluted earnings per common share   $ 0.57     $ 0.39     $ 0.44     $ 0.35     $ 0.50     $ 1.75     $ 1.77  
                                                         
Average shares outstanding (in thousands):                                                        
Basic:     6,748       6,791       6,847       6,933       6,945       6,829       7,005  
Diluted:     6,851       6,878       6,910       7,008       7,021       6,917       7,078  

7


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

($ in thousands, except per share & ratios)     At and for the Three Months Ended       Twelve Months Ended  
     

December

     

September

     

June

     

March

     

December

     

December

     

December

 
SUMMARY OF OPERATIONS    

2023

     

2023

     

2023

     

2023

     

2022

     

2023

     

2022

 
Net interest income   $ 9,584     $ 9,536     $ 9,829     $ 10,324     $ 10,900     $ 39,273     $ 39,399  
Tax-equivalent adjustment     43       43       44       43       41       174       142  
Tax-equivalent net interest income     9,627       9,579       9,873       10,367       10,941       39,447       39,541  
Provision for credit loss     (74 )     (6 )     145       250       -       315       -  
Noninterest income     5,531       4,163       4,361       3,666       3,713       17,721       18,231  
Total operating revenue     15,115       13,699       14,190       13,990       14,613       56,994       57,630  
Noninterest expense     10,369       10,481       10,339       10,773       10,269       41,962       42,314  
Pre-tax pre-provision income     4,746       3,218       3,851       3,217       4,344       15,032       15,316  
Pretax income     4,820       3,224       3,706       2,967       4,344       14,717       15,316  
Net income     3,883       2,687       3,075       2,450       3,533       12,095       12,521  
                                                         
PER SHARE INFORMATION:                                                        
Basic earnings per share (EPS)     0.58       0.40       0.45       0.35       0.51       1.77       1.79  
Diluted earnings per share     0.57       0.39       0.44       0.35       0.50       1.75       1.77  
Common dividends     0.135       0.130       0.130       0.125       0.125       0.520       0.480  
Book value per common share     18.50       16.59       17.30       17.37       17.08       18.50       17.08  
Tangible book value per common share (TBV)     14.98       13.09       13.81       13.93       13.65       14.98       13.65  
Market price per common share     15.35       13.50       12.62       14.13       16.95       15.35       16.95  
Market price to TBV     102.5 %     103.1 %     91.4 %     101.4 %     124.2 %     102.5 %     124.2 %
Market price to trailing 12 month EPS     8.8       8.0       7.1       8.2       9.6       8.8       9.6  
                                                         
PERFORMANCE RATIOS:                                                        
Return on average assets (ROAA)     1.17 %     0.80 %     0.91 %     0.73 %     1.07 %     0.91 %     0.95 %
Pre-tax pre-provision ROAA     1.43 %     0.96 %     1.14 %     0.96 %     1.32 %     1.21 %     1.25 %
Return on average equity     13.23 %     9.25 %     10.32 %     8.22 %     12.17 %     10.22 %     9.86 %
Return on average tangible equity     16.57 %     11.62 %     12.89 %     10.26 %     15.30 %     12.78 %     12.14 %
Efficiency ratio     68.44 %     76.34 %     72.71 %     76.85 %     70.16 %     73.47 %     73.31 %
Earning asset yield     4.89 %     4.78 %     4.61 %     4.49 %     4.27 %     4.67 %     3.63 %
Cost of interest bearing liabilities     2.33 %     2.18 %     1.90 %     1.46 %     0.90 %     1.97 %     0.56 %
Net interest margin     3.10 %     3.08 %     3.15 %     3.35 %     3.60 %     3.15 %     3.21 %
Tax equivalent effect     0.01 %     0.01 %     0.01 %     0.02 %     0.01 %     0.01 %     0.01 %
Net interest margin, tax equivalent     3.11 %     3.09 %     3.16 %     3.37 %     3.61 %     3.16 %     3.22 %
Non interest income/Average assets     1.67 %     1.24 %     1.30 %     1.10 %     1.13 %     1.33 %     1.38 %
Non interest expense/Average assets     3.12 %     3.13 %     3.07 %     3.23 %     3.13 %     3.14 %     3.21 %
Net noninterest expense/Average assets     -1.46 %     -1.89 %     -1.78 %     -2.13 %     -2.00 %     -1.82 %     -1.83 %
                                                         
ASSET QUALITY RATIOS:                                                        
Gross charge-offs     5       12       32       69       7       118       34  
Recoveries     1       7       10       8       1       26       47  
Net charge-offs     4       5       22       61       6       92       (13 )
Nonperforming loans/Total loans     0.28 %     0.34 %     0.30 %     0.35 %     0.38 %     0.28 %     0.38 %
Nonperforming assets/Loans & OREO     0.33 %     0.40 %     0.36 %     0.41 %     0.46 %     0.33 %     0.46 %
Nonperforming assets/Total assets     0.25 %     0.30 %     0.26 %     0.30 %     0.33 %     0.25 %     0.33 %
Allowance for credit loss/Nonperforming loans     560.18 %     474.32 %     542.78 %     454.71 %     375.29 %     560.18 %     375.29 %
Allowance for credit loss/Total loans     1.58 %     1.60 %     1.60 %     1.58 %     1.44 %     1.58 %     1.44 %
Net loan charge-offs/Average loans (ann.)     0.00 %     0.00 %     0.01 %     0.03 %     0.00 %     0.01 %     (0.00) %
                                                         
CAPITAL & LIQUIDITY RATIOS:                                                        
Loans/ Deposits     93.46 %     91.13 %     91.94 %     87.94 %     88.53 %     93.46 %     88.53 %
Equity/ Assets     9.26 %     8.47 %     8.77 %     8.93 %     8.87 %     9.26 %     8.87 %
Tangible equity/Tangible assets     7.63 %     6.81 %     7.13 %     7.29 %     7.22 %     7.63 %     7.22 %
Common equity tier 1 ratio (Bank)     13.42 %     13.56 %     13.18 %     13.44 %     13.42 %     13.42 %     13.42 %
                                                         
END OF PERIOD BALANCES                                                        
Total assets     1,342,387       1,326,474       1,341,435       1,341,293       1,335,633       1,342,387       1,335,633  
Total loans     1,000,212       989,021       984,824       976,312       962,075       1,000,212       962,075  
Deposits     1,070,205       1,085,319       1,071,156       1,110,144       1,086,665       1,070,205       1,086,665  
Shareholders equity     124,342       112,348       117,666       119,759       118,428       124,342       118,428  
Goodwill and intangibles     23,662       23,687       23,710       23,732       23,753       23,662       23,753  
Tangible equity     100,680       88,661       93,956       96,027       94,675       100,680       94,675  
Mortgage servicing portfolio     1,366,667       1,367,209       1,353,904       1,344,158       1,352,016       1,366,667       1,352,016  
Wealth/Brokerage assets under care     501,829       478,236       499,255       518,009       507,093       501,829       507,093  
Total assets under care     3,210,883       3,171,919       3,194,594       3,203,460       3,194,742       3,210,883       3,194,742  
Full-time equivalent employees     251       252       253       255       268       251       268  
Period end common shares outstanding     6,720       6,773       6,803       6,894       6,935       6,720       6,935  
Market capitalization (all)     103,147       91,437       85,857       97,419       117,556       103,147       117,556  
                                                         
AVERAGE BALANCES                                                        
Total assets     1,327,415       1,339,870       1,346,010       1,335,056       1,314,419       1,334,644       1,318,781  
Total earning assets     1,236,165       1,239,145       1,248,813       1,232,018       1,211,674       1,246,531       1,226,771  
Total loans     992,337       989,089       988,348       970,813       937,898       985,217       888,116  
Deposits     1,084,939       1,095,414       1,100,344       1,098,935       1,094,491       1,094,547       1,105,571  
Shareholders equity     117,397       116,165       119,177       119,237       116,114       118,315       126,963  
Goodwill and intangibles     23,675       23,698       23,721       23,743       23,761       23,709       23,783  
Tangible equity     93,722       92,467       95,456       95,494       92,353       94,606       103,180  
Average basic shares outstanding     6,748       6,791       6,847       6,933       6,945       6,829       7,005  
Average diluted shares outstanding     6,851       6,878       6,910       7,008       7,021       6,917       7,078  

8


 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

For the Three & Twelve Months Ended Dec. 31, 2023 and 2022

 

($ in thousands)   Three Months Ended Dec. 31, 2023     Three Months Ended Dec. 31, 2022  
    Average           Average     Average           Average  
  Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                    
Taxable securities/cash   $ 237,203     $ 1,526       2.57 %   $ 265,711     $ 1,559       2.35 %
Nontaxable securities     6,625       38       2.29 %     8,065       47       2.33 %
Loans, net     992,337       13,562       5.47 %     937,898       11,331       4.83 %
Total earning assets     1,236,165       15,126       4.89 %     1,211,674       12,937       4.27 %
Cash and due from banks     4,077                       7,052                  
Allowance for loan losses     (15,787 )                     (13,820 )                
Premises and equipment     22,205                       23,757                  
Other assets     80,755                       85,756                  
Total assets   $ 1,327,415                     $ 1,314,419                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 601,034     $ 2,232       1.49 %   $ 646,498     $ 965       0.60 %
Time deposits     247,382       2,166       3.50 %     180,678       475       1.05 %
Repurchase agreements & other     13,359       39       1.17 %     18,058       7       0.16 %
Advances from Federal Home Loan Bank     58,330       720       4.94 %     29,078       258       3.55 %
Trust preferred securities     10,310       191       7.41 %     10,310       138       5.35 %
Subordinated debt     19,634       194       3.95 %     19,588       194       3.96 %
Total interest bearing liabilities     950,049       5,542       2.33 %     904,210       2,037       0.90 %
Non interest bearing demand     236,523       -               267,315       -          
Total funding     1,186,572               1.87 %     1,171,525               0.70 %
Other liabilities     23,446                       26,780                  
Total liabilities     1,210,018                       1,198,305                  
Equity     117,397                       116,114                  
Total liabilities and equity   $ 1,327,415                     $ 1,314,419                  
                                                 
Net interest income           $ 9,584                     $ 10,900          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure   3.10 %                     3.60 %
                               
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis   3.11 %                     3.61 %

 

9


 

    Twelve Months Ended Dec. 31, 2023     Twelve Months Ended Dec. 31, 2022  
    Average           Average     Average           Average  
  Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                    
Taxable securities/cash   $ 254,133     $ 6,092       2.40 %   $ 330,549     $ 5,798       1.75 %
Nontaxable securities     7,181       170       2.37 %     8,106       198       2.44 %
Loans, net     985,217       51,890       5.27 %     888,116       38,573       4.34 %
Total earning assets     1,246,531       58,152       4.67 %     1,226,771       44,569       3.63 %
Cash and due from banks     4,035                       7,296                  
Allowance for loan losses     (15,478 )                     (13,808 )                
Premises and equipment     22,990                       24,137                  
Other assets     76,566                       74,385                  
Total assets   $ 1,334,644                     $ 1,318,781                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 619,906     $ 7,599       1.23 %   $ 693,271     $ 2,258       0.33 %
Time deposits     236,665       7,109       3.00 %     159,401       1,219       0.76 %
Repurchase agreements & Other     15,765       74       0.47 %     20,481       39       0.19 %
Advances from Federal Home Loan Bank     55,044       2,603       4.73 %     16,420       515       3.14 %
Trust preferred securities     10,310       716       6.94 %     10,310       361       3.50 %
Subordinated debt     19,616       778       3.97 %     19,570       778       3.98 %
Total interest bearing liabilities     957,306       18,879       1.97 %     919,453       5,169       0.56 %
Non interest bearing demand     237,976               1.58 %     252,899               0.44 %
Total funding     1,195,282                       1,172,352                  
Other liabilities     21,047                       19,466                  
Total liabilities     1,216,329                       1,191,818                  
Equity     118,315                       126,963                  
Total liabilities and equity   $ 1,334,644                     $ 1,318,781                  
                                                 
Net interest income           $ 39,273                     $ 39,400          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure   3.15 %                     3.21 %
                               
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis   3.16 %                     3.22 %

 

10


 

Non-GAAP reconciliation   Three Months Ended     Twelve Months Ended  
($ in thousands, except per share & ratios)   Dec. 31, 2023     Dec. 31, 2022     Dec. 31, 2023     Dec. 31, 2022  
                         
Total Operating Revenue   $ 15,115     $ 14,613     $ 56,994     $ 57,630  
Adjustment to (deduct)/add OMSR recapture/impairment *     12       (86 )     51       (1,279 )
Adjusted Total Operating Revenue     15,127       14,527       57,045       56,351  
                                 
Income before Income Taxes     4,820       4,345       14,717       15,316  
Adjustment for OMSR *     12       (86 )     51       (1,279 )
Adjusted Income before Income Taxes     4,832       4,259       14,768       14,037  
                                 
Provision for Income Taxes     937       812       2,622       2,795  
Adjustment for OMSR **     3       (18 )     11       (269 )
Adjusted Provision for Income Taxes     940       794       2,633       2,527  
                                 
Net Income     3,883       3,533       12,095       12,521  
Adjustment for OMSR *     9       (68 )     40       (1,010 )
Adjusted Net Income     3,892       3,465       12,135       11,511  
                                 
Diluted Earnings per Share     0.57       0.50       1.75       1.77  
Adjustment for OMSR *     0.00       (0.01 )     0.01       (0.14 )
Adjusted Diluted Earnings per Share   $ 0.57     $ 0.49     $ 1.75     $ 1.63  
                                 
Return on Average Assets     1.17 %     1.08 %     0.91 %     0.95 %
Adjustment for OMSR *     0.00 %     -0.02 %     0.00 %     -0.08 %
Adjusted Return on Average Assets     1.17 %     1.05 %     0.91 %     0.87 %

 

* valuation adjustment to the Company’s mortgage servicing rights

 

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

 

11