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 2024-04-18 2024-04-18 iso4217:USD xbrli:shares iso4217:USD xbrli:shares
 

 

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

 

 

 

FORM 8-K

 

 

 

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

 

Date of Report (Date of earliest event reported) April 23, 2024 (April 18, 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
6,768,494 Outstanding at April 23, 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 April 18, 2024, SB Financial Group, Inc. (the “Company”) issued a news release reporting financial results for the first quarter 2024. A copy of the April 18, 2024 news release is furnished as Exhibit 99.1 and is incorporated herein by reference.

 

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

 

Item 9.01. Financial Statements and Exhibits.

 

(a) Not Applicable

 

(b) Not Applicable

 

(c) Not Applicable

 

(d) Exhibits

 

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

 

-1-


 

SIGNATURE

 

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

 

  SB FINANCIAL GROUP, INC.
   
Dated:  April 23, 2024 By:  /s/ Anthony V. Cosentino
    Anthony V. Cosentino
    Chief Financial Officer

 

-2-


 

INDEX TO EXHIBITS

 

Current Report on Form 8-K

Dated April 23, 2024

 

SB Financial Group, Inc.

 

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

 

 

-3-

 

EX-99.1 2 ea020447701ex99-1_sbfin.htm NEWS RELEASE ISSUED BY SB FINANCIAL GROUP, INC. ON APRIL 18, 2024, REPORTING FINANCIAL RESULTS FOR THE FIRST QUARTER 2024

Exhibit 99.1

 

 

SB Financial Group Announces First Quarter 2024 Results

 

DEFIANCE, OH, April 18, 2024 -- SB Financial Group, Inc. (NASDAQ: SBFG) (“SB Financial” or the “Company”), a diversified financial services company providing full-service community banking, mortgage banking, wealth management, private client and title insurance services today reported earnings for the first quarter and ended March 31, 2024.

First Quarter 2024 Highlights Over the First Quarter Prior Year Include:

 

Net income of $2.4 million down 3.3 percent from $2.5 million in the same quarter last year. Diluted Earnings Per Share (“EPS”) remained steady at $0.35.

 

Net interest income totaled $9.2 million, a 11.1 percent decrease from the $10.3 million reported in the first quarter of the prior year.

 

Loan growth saw an increase to $991.6 million, up by $15.2 million or 1.6 percent from the $976.3 million in the first quarter of the previous year.

 

Nonperforming assets improved to 0.22 percent of total assets, down from 0.30 percent in the same quarter of the prior year.

 

Trailing Twelve Months Ended March 31, 2024 Highlights Compared to the Prior Year Include:

 

EPS was $1.75 for the twelve months ended March 2024, an increase of 1.7 percent from the prior twelve months of $1.72.

 

Total deposits were $1.112 billion at the end of March 2024, representing a marginal increase of 0.2 percent from $1.110 billion at the end of March 2023.

 

Mortgage origination volume was $209.1 million for the trailing twelve months, with a servicing portfolio of $1.37 billion, which increased by 2.1 percent from the prior year.

 

Earnings Highlights   Three Months Ended  
($ in thousands, except per share & ratios)   Mar. 2024     Mar. 2023     % Change  
Operating revenue   $ 13,131     $ 13,990       -6.1 %
Interest income     15,300       13,824       10.7 %
Interest expense     6,120       3,500       74.9 %
Net interest income     9,180       10,324       -11.1 %
Provision for credit losses     -       250       -100.0 %
Noninterest income     3,951       3,666       7.8 %
Noninterest expense     10,282       10,773       -4.6 %
Net income     2,368       2,450       -3.3 %
Earnings per diluted share     0.35       0.35       0.0 %
Return on average assets     0.71 %     0.73 %     -2.7 %
Return on average equity     7.70 %     8.22 %     -6.3 %

 

“SB Financial Group has demonstrated operational resilience and a keen strategic focus amid the challenging economic conditions during the quarter ended March 31, 2024,” stated Mark A. Klein, Chairman, President, and CEO. “Despite a marginal decline in net income from $2.5 million last year to $2.4 million, our operational adaptability ensured solid profitability, with diluted earnings per share consistently at $0.35. This consistency reflects our unwavering commitment to shareholder value even as we navigate through economic headwinds.”

 

 


 

“Our loan portfolio expanded to $991.6 million, an increase of $15.2 million, underscoring our disciplined approach to growth and the deep trust our clients place in us. Despite broader market challenges, our deposit base remained stable at $1.11 billion, showcasing our effective management and the enduring strength of our customer relationships. We maintained a conservative risk profile, with notable improvements in asset quality and no significant charge-offs,” Mr. Klein noted.

 

RESULTS OF OPERATIONS

 

Consolidated Revenue

 

In the first quarter of 2024, SB Financial Group’s total operating revenue, encompassing net interest income before provision for credit losses and noninterest income, faced significant economic headwinds. Our operating revenue saw a decline of 6.1 percent from the prior year quarter and 13.1 percent from the linked quarter. Although robust, net interest income decreased by 11.1 percent compared to the same period last year, primarily due to increased deposit and funding costs. This also contributed to a 38 basis-point reduction in our net interest margin 1Q 2024 compared to 1Q2023.

 

Noninterest income, however, showed a positive trajectory, increasing by 7.8 percent from the same quarter last year. This growth was significantly bolstered by a 30.4 percent increase in gains from the sale of mortgages and OMSR. Additionally, mortgage loan servicing fees saw a substantial increase of 25.5 percent. These gains, along with steady customer service fees, built a solid revenue foundation. Despite these strengths, we observed a downturn in revenues from wealth management and title insurance, illustrating the varied performance across our noninterest income streams.

 

Amid these variances, our strategic focus remains firm. We are dedicated to maintaining a balanced revenue portfolio and dynamically adjusting our strategies to effectively respond to the economic environment. This approach is vital for continuing to create value for our clients and shareholders and demonstrates our commitment to navigating cyclical economic challenges with resilience and foresight.

 

Mortgage Loan Business

 

Mortgage loan originations for the first quarter of 2024 totaled $42.9 million, experiencing a contraction from the $49.4 million recorded in the same quarter of the previous year. This downturn reflects the cooling trends within the housing market, indicative of broader economic shifts. Despite this challenging environment, SB Financial Group’s strategic agility was evident, with mortgage sales climbing to $36.6 million, or 85 percent of production. This represents an increase of $10.8 million, or approximately 41.9 percent, from the $25.8 million recorded in the prior year quarter, showcasing our ability to capitalize on opportunities within the purchase market.

 

For this quarter, our mortgage banking net revenue stood at $1.5 million, demonstrating solid performance and an improvement of $0.2 million, or 20.3 percent, from the prior year. This growth, indicative of the robustness of our mortgage servicing operations, is further underscored by the consistent expansion of our servicing portfolio, which grew by 2.0 percent compared to the prior year period, reaching $1.37 billion.

 

“In a period marked by variable interest rates and a cautious market, SB Financial Group’s mortgage banking sector has continued to demonstrate resilience,” said Mr. Klein. “The upward trend in mortgage sales, despite a decrease in originations, attests to our team’s market presence and strong brand. Our increased net mortgage banking revenue and the expansion of our servicing portfolio reflect our ongoing commitment to this business line.”

 

2


 

Mortgage Banking
($ in thousands)
  Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Prior Year
Growth
 
Mortgage originations   $ 42,912     $ 39,566     $ 61,200     $ 65,387     $ 49,366     $ (6,454 )
Mortgage sales     36,623       33,362       54,085       47,933       25,803       10,820  
Mortgage servicing portfolio     1,371,713       1,366,667       1,367,209       1,353,904       1,344,158       27,555  
Mortgage servicing rights     14,191       13,906       13,893       13,723       13,548       643  
                                                 
Revenue                                                
Loan servicing fees     763       855       850       844       844       (81 )
OMSR amortization     (273 )     (282 )     (334 )     (334 )     (292 )     19  
Net administrative fees     490       573       516       510       552       (62 )
OMSR valuation adjustment     181       (12 )     (78 )     (16 )     56       125  
Net loan servicing fees     671       561       438       494       608       63  
Gain on sale of mortgages     781       747       1,207       1,056       599       182  
Mortgage banking revenue, net   $ 1,452     $ 1,308     $ 1,645     $ 1,550     $ 1,207     $ 245  

 

Noninterest Income and Noninterest Expense

 

For the first quarter of 2024, noninterest income at SB Financial Group surged to $4.0 million, marking a 7.8% increase from the $3.7 million recorded in the prior year quarter. This notable growth is primarily attributable to our strategic initiatives, including enhanced gain-on-sale yields from mortgage loans and higher recapture of servicing rights, which significantly contributed to our financial performance. Additionally, customer service fees rose by $55,000, or 6.7 percent, further reinforcing our strategic focus in this area.

 

Noninterest expenses for the first quarter were reported at $10.3 million, a reduction of 4.6 percent from the previous year’s $10.8 million. This decrease demonstrates our commitment to reducing costs and enhancing operational efficiency, even in a complex and challenging economic environment.

 

“Our noninterest income has shown consistent growth compared to the same period last year.” commented Mr. Klein. “The gains from both mortgage and mortgage servicing fees have been significant, reflecting our agility and expertise in capitalizing on favorable market conditions. On the expense front, we continued to reduce our noninterest expenses, reflecting a diligent and calculated approach to cost management. Our ongoing efforts are focused on maintaining an efficient operational structure, paramount in delivering sustained value to our stakeholders.”

 

Noninterest Income/Noninterest Expense
($ in thousands, except ratios)
  Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Prior Year
Growth
 
Noninterest Income (NII)   $ 3,951     $ 5,531     $ 4,163     $ 4,361     $ 3,666     $ 285  
NII / Total Revenue     30.1 %     36.6 %     30.4 %     30.7 %     26.2 %     3.9 %
NII / Average Assets     1.2 %     1.7 %     1.2 %     1.3 %     1.1 %     0.1 %
Total Revenue Growth     -6.1 %     3.4 %     -5.3 %     -0.5 %     -2.0 %     -6.1 %
                                                 
Noninterest Expense (NIE)   $ 10,282     $ 10,369     $ 10,481     $ 10,339     $ 10,773     $ (491 )
Efficiency Ratio     78.2 %     68.4 %     76.4 %     72.7 %     76.9 %     1.3 %
NIE / Average Assets     3.1 %     3.1 %     3.1 %     3.1 %     3.2 %     -0.1 %
Net Noninterest Expense/Avg. Assets     -1.9 %     -1.4 %     -1.9 %     -1.8 %     -2.1 %     0.2 %
Total Expense Growth     -4.6 %     1.0 %     0.9 %     -4.3 %     -0.8 %     -4.6 %

 

Balance Sheet

 

As of March 31, 2024, SB Financial Group has continued to exhibit financial stability, with total assets amounting to $1.34 billion, reflecting a marginal year-over-year decrease of 0.39 percent. Our loan portfolio, which notably surpassed the $1 billion mark in the linked quarter, adjusted to $991.6 million for the first quarter of 2024. Despite this slight retraction, the total loans have increased by $15.2 million, or 1.6 percent compared to the prior year, demonstrating our commitment to prudent lending and strategic asset management amid evolving economic conditions. Additionally, our cash and cash equivalents have been increasing, providing enhanced liquidity and further stabilizing our financial base.

 

3


 

Shareholders’ equity has slightly contracted by 0.5 percent to $123.7 million compared to the linked quarter. However, the 3.3% growth, year-over-year, is a positive testament to our ongoing efforts to enhance value for our shareholders.

 

Mark Klein, remarked, “As we navigate the first quarter of 2024, SB Financial Group remains committed to a disciplined approach to growth, ensuring robust asset quality and maintaining a formidable loan portfolio. Despite a competitive landscape, our loan portfolio has demonstrated resilience, underlining the effectiveness of our relationship-driven lending strategy. This performance is anchored by our dedication to our shareholders, as evidenced by the annual increase in our dividend payout. We are poised to continue capitalizing on strategic opportunities to further strengthen our financial position and deliver sustained shareholder value.”

 

Loan Balances
($ in thousands, except ratios)
  Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Annual Growth  
Commercial   $ 120,016     $ 126,716     $ 120,325     $ 123,226     $ 126,066     $ (6,050 )
% of Total     12.1 %     12.7 %     12.2 %     12.5 %     12.9 %     -4.8 %
Commercial RE     429,362       424,041       421,736       417,412       419,024       10,338  
% of Total     43.3 %     42.4 %     42.6 %     42.4 %     42.9 %     2.5 %
Agriculture     62,365       65,659       60,928       58,222       57,761       4,604  
% of Total     6.3 %     6.6 %     6.2 %     5.9 %     5.9 %     8.0 %
Residential RE     314,668       318,123       320,306       321,365       309,684       4,984  
% of Total     31.7 %     31.8 %     32.4 %     32.6 %     31.7 %     1.6 %
Consumer & Other     65,141       65,673       65,726       64,599       63,777       1,364  
% of Total     6.6 %     6.6 %     6.6 %     6.6 %     6.5 %     2.1 %
Total Loans   $ 991,552     $ 1,000,212     $ 989,021     $ 984,824     $ 976,312     $ 15,240  
Total Growth Percentage                                             1.6 %

 

Deposit Balances
($ in thousands, except ratios)
  Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Annual
Growth
 
Non-Int DDA   $ 219,395     $ 228,713     $ 224,182     $ 218,411     $ 237,175     $ (17,780 )
% of Total     19.7 %     21.4 %     20.7 %     20.4 %     21.4 %     -7.5 %
Interest DDA     169,171       166,413       174,729       170,282       188,497       (19,326 )
% of Total     15.2 %     15.5 %     16.1 %     15.9 %     17.0 %     -10.3 %
Savings     244,157       216,965       226,077       225,065       227,974       16,183  
% of Total     21.9 %     20.3 %     20.8 %     21.0 %     20.5 %     7.1 %
Money Market     221,362       202,605       216,565       217,681       222,203       (841 )
% of Total     19.9 %     18.9 %     20.0 %     20.3 %     20.0 %     -0.4 %
Time Deposits     258,257       255,509       243,766       239,717       234,295       23,962  
% of Total     23.2 %     23.9 %     22.5 %     22.4 %     21.1 %     10.2 %
Total Deposits   $ 1,112,342     $ 1,070,205     $ 1,085,319     $ 1,071,156     $ 1,110,144     $ 2,198  
Total Growth Percentage                                             0.2 %

 

Asset Quality

 

SB Financial Group has consistently prioritized exceptional asset quality, a commitment that has remained steadfast through the first quarter of 2024. As of March 2024, our reports showcase a robust position, with nonperforming loans constituting a mere 0.25% of total loans—a clear testament to the enduring strength and soundness of our lending practices. This represents a significant improvement, with a 10 basis point reduction from the previous year, which reported nonperforming loans at 0.35% of total loans.

 

Significantly, the allowance for credit losses to nonperforming loans ratio has reached a strong 643 percent. This not only emphasizes our proactive and preemptive measures in managing asset quality but also exceeds the performance benchmark set in the previous year. This ratio reflects our structured approach to risk management, which is aligned with the Current Expected Credit Loss (CECL) methodology, ensuring we remain well-prepared for any contingencies.

 

4


 

Furthermore, the net loan charge-offs to average loans ratio, annualized at 0.02%, underlines our effective handling of loan repayments and the high quality of our credit portfolio. With such solid metrics, we continue to uphold our strong reputation for risk management and credit excellence.

 

Mark A. Klein, Chairman, President, and CEO of SB Financial, noted, “Our commitment to asset quality is unwavering and clearly evident in our first-quarter performance. The strength of our loan portfolio is reflected in the low percentage of nonperforming loans and a substantial allowance for potential credit losses, demonstrating our vigilant approach to asset management and our resilience in the face of economic variables.”

 

Nonperforming Assets                                 Annual  
($ in thousands, except ratios)   Mar. 2024     Dec. 2023     Sep. 2023     Jun. 2023     Mar. 2023     Change  
Commercial & Agriculture   $ 897     $ 748     $ 717     $ 170     $ 185     $ 712  
% of Total Com./Ag. loans     0.49 %     0.39 %     0.40 %     0.09 %     0.10 %     384.9 %
Commercial RE     49       168       222       192       199       (150 )
% of Total CRE loans     0.01 %     0.04 %     0.05 %     0.05 %     0.05 %     -75.4 %
Residential RE     1,295       1,690       2,182       2,266       2,742       (1,447 )
% of Total Res. RE loans     0.41 %     0.53 %     0.68 %     0.71 %     0.89 %     -52.8 %
Consumer & Other     193       212       208       282       270       (77 )
% of Total Con./Oth. loans     0.30 %     0.32 %     0.32 %     0.44 %     0.42 %     -28.5 %
Total Nonaccruing Loans     2,434       2,818       3,329       2,910       3,396       (962 )
% of Total loans     0.25 %     0.28 %     0.34 %     0.30 %     0.35 %     -28.3 %
Foreclosed Assets and Other Assets     510       511       629       625       650       (140 )
Total Change (%)                                             -21.5 %
Total Nonperforming Assets   $ 2,944     $ 3,329     $ 3,958     $ 3,535     $ 4,046     $ (1,102 )
% of Total assets     0.22 %     0.25 %     0.30 %     0.26 %     0.30 %     -27.24 %

 

Webcast and Conference Call

 

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

 

About SB Financial Group

 

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

 

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 valuation adjustment from net income to report a non-GAAP adjusted net income level. Although management believes these non-GAAP measures are useful to investors by providing a greater understanding of its business, they should not be considered a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

 

Investor Contact Information:

 

Mark A. Klein

Chairman, President and

Chief Executive Officer

Mark.Klein@YourStateBank.com

 

Anthony V. Cosentino

Executive Vice President and

Chief Financial Officer

Tony.Cosentino@YourStateBank.com

 

6


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED BALANCE SHEETS - (Unaudited)

 

    March     December     September     June     March  
($ in thousands)   2024     2023     2023     2023     2023  
ASSETS                              
Cash and due from banks   $ 26,602     $ 22,965     $ 19,049     $ 20,993     $ 21,625  
Interest bearing time deposits     2,417       1,535       1,180       1,180       1,380  
Available-for-sale securities     213,239       219,708       212,768       227,996       237,607  
Loans held for sale     4,730       2,525       3,206       5,684       5,592  
Loans, net of unearned income     991,552       1,000,212       989,021       984,824       976,312  
Allowance for credit losses     (15,643 )     (15,786 )     (15,790 )     (15,795 )     (15,442 )
Premises and equipment, net     20,985       21,378       21,934       22,230       22,621  
Federal Reserve and FHLB Stock, at cost     6,512       7,279       6,261       7,634       6,054  
Foreclosed assets and other assets     510       511       629       625       650  
Interest receivable     4,584       4,657       4,457       4,079       3,926  
Goodwill     23,239       23,239       23,239       23,239       23,239  
Cash value of life insurance     30,103       29,121       29,291       29,183       29,024  
Mortgage servicing rights     14,191       13,906       13,893       13,723       13,548  
Other assets     12,991       11,999       17,336       15,840       15,157  
Total assets   $ 1,336,012     $ 1,343,249     $ 1,326,474     $ 1,341,435     $ 1,341,293  
                                         
LIABILITIES AND SHAREHOLDERS’ EQUITY                                        
Deposits                                        
Non interest bearing demand   $ 219,395     $ 228,713     $ 224,182     $ 218,411     $ 237,175  
Interest bearing demand     169,171       166,413       174,729       170,282       188,497  
Savings     244,157       216,965       226,077       225,065       227,974  
Money market     221,362       202,605       216,565       217,681       222,203  
Time deposits     258,257       255,509       243,766       239,717       234,295  
Total deposits     1,112,342       1,070,205       1,085,319       1,071,156       1,110,144  
                                         
Short-term borrowings     12,916       13,387       16,519       21,118       15,998  
Federal Home Loan Bank advances     35,000       83,600       59,500       81,300       44,500  
Trust preferred securities     10,310       10,310       10,310       10,310       10,310  
Subordinated debt net of issuance costs     19,654       19,642       19,630       19,618       19,606  
Interest payable     2,772       2,443       2,216       1,866       1,441  
Other liabilities     19,295       19,320       20,632       18,401       19,535  
Total liabilities     1,212,289       1,218,907       1,214,126       1,223,769       1,221,534  
                                         
Shareholders’ Equity                                        
Common stock     61,319       61,319       61,319       61,319       61,319  
Additional paid-in capital     14,978       15,124       15,037       15,154       14,953  
Retained earnings     109,938       108,486       105,521       103,725       101,548  
Accumulated other comprehensive loss     (31,547 )     (29,831 )     (39,517 )     (32,894 )     (29,671 )
Treasury stock     (30,965 )     (30,756 )     (30,012 )     (29,638 )     (28,390 )
Total shareholders’ equity     123,723       124,342       112,348       117,666       119,759  
                                         
Total liabilities and shareholders’ equity   $ 1,336,012     $ 1,343,249     $ 1,326,474     $ 1,341,435     $ 1,341,293  

 

7


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)

 

    At and for the Three Months Ended  
    March     December     September     June     March  
($ in thousands, except per share & ratios)   2024     2023     2023     2023     2023  
Interest income                              
Loans                              
Taxable   $ 13,547     $ 13,438     $ 13,128     $ 12,715     $ 12,126  
Tax exempt     123       124       122       121       116  
Securities                                        
Taxable     1,593       1,526       1,507       1,524       1,535  
Tax exempt     37       38       39       46       47  
Total interest income     15,300       15,126       14,796       14,406       13,824  
                                         
Interest expense                                        
Deposits     5,090       4,398       4,194       3,538       2,578  
Repurchase agreements & other     34       39       16       9       10  
Federal Home Loan Bank advances     613       720       666       664       553  
Trust preferred securities     188       191       189       172       164  
Subordinated debt     195       194       195       194       195  
Total interest expense     6,120       5,542       5,260       4,577       3,500  
                                         
Net interest income     9,180       9,584       9,536       9,829       10,324  
                                         
Provision for credit losses     -       (74 )     (6 )     145       250  
                                         
Net interest income after provision for loan losses     9,180       9,658       9,542       9,684       10,074  
                                         
Noninterest income                                        
Wealth management fees     865       838       837       940       917  
Customer service fees     880       844       863       871       825  
Gain on sale of mtg. loans & OMSR     781       747       1,207       1,056       599  
Mortgage loan servicing fees, net     671       561       438       494       608  
Gain on sale of non-mortgage loans     10       177       10       218       24  
Title insurance revenue     266       378       429       455       373  
Net gain on sales of securities     -       1,453       -       -       -  
Gain (loss) on sale of assets     -       16       -       15       (11 )
Other     478       517       379       312       331  
Total noninterest income     3,951       5,531       4,163       4,361       3,666  
                                         
Noninterest expense                                        
Salaries and employee benefits     5,352       5,652       5,491       5,721       5,913  
Net occupancy expense     769       746       764       802       784  
Equipment expense     1,077       1,027       1,068       1,002       981  
Data processing fees     769       680       648       685       646  
Professional fees     758       926       623       612       863  
Marketing expense     197       182       189       213       198  
Telephone and communication expense     105       132       124       124       121  
Postage and delivery expense     97       167       100       78       87  
State, local and other taxes     245       285       218       218       228  
Employee expense     178       146       141       156       188  
Other expenses     735       426       1,115       728       764  
Total noninterest expense     10,282       10,369       10,481       10,339       10,773  
                                         
Income before income tax expense     2,849       4,820       3,224       3,706       2,967  
Income tax expense     481       937       537       631       517  
Net income   $ 2,368     $ 3,883     $ 2,687     $ 3,075     $ 2,450  
                                         
Common share data:                                        
Basic earnings per common share   $ 0.35     $ 0.58     $ 0.40     $ 0.45     $ 0.35  
Diluted earnings per common share   $ 0.35     $ 0.57     $ 0.39     $ 0.44     $ 0.35  
                                         
Average shares outstanding (in thousands):                                        
Basic:     6,715       6,748       6,791       6,847       6,933  
Diluted:     6,723       6,851       6,878       6,910       7,008  

 

8


 

SB FINANCIAL GROUP, INC.

CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)

 

    At and for the Three Months Ended  
($ in thousands, except per share & ratios)   March     December     September     June     March  
SUMMARY OF OPERATIONS   2024     2023     2023     2023     2023  
Net interest income   $ 9,180     $ 9,584     $ 9,536     $ 9,829     $ 10,324  
Tax-equivalent adjustment     43       43       43       44       43  
Tax-equivalent net interest income     9,223       9,627       9,579       9,873       10,367  
Provision for credit loss     -       (74 )     (6 )     145       250  
Noninterest income     3,951       5,531       4,163       4,361       3,666  
Total operating revenue     13,131       15,115       13,699       14,190       13,990  
Noninterest expense     10,282       10,369       10,481       10,339       10,773  
Pre-tax pre-provision income     2,849       4,746       3,218       3,851       3,217  
Pretax income     2,849       4,820       3,224       3,706       2,967  
Net income     2,368       3,883       2,687       3,075       2,450  
                                         
PER SHARE INFORMATION:                                        
Basic earnings per share (EPS)     0.35       0.58       0.40       0.45       0.35  
Diluted earnings per share     0.35       0.57       0.39       0.44       0.35  
Common dividends     0.135       0.135       0.130       0.130       0.125  
Book value per common share     18.46       18.50       16.59       17.30       17.37  
Tangible book value per common share (TBV)     14.93       14.98       13.09       13.81       13.93  
Market price per common share     13.78       15.35       13.50       12.62       14.13  
Market price to TBV     92.3 %     102.5 %     103.1 %     91.4 %     101.4 %
Market price to trailing 12 month EPS     7.9       8.8       8.0       7.1       8.2  
                                         
PERFORMANCE RATIOS:                                        
Return on average assets (ROAA)     0.71 %     1.17 %     0.80 %     0.91 %     0.73 %
Pre-tax pre-provision ROAA     0.85 %     1.43 %     0.96 %     1.14 %     0.96 %
Return on average equity     7.70 %     13.23 %     9.25 %     10.32 %     8.22 %
Return on average tangible equity     9.53 %     16.57 %     11.62 %     12.89 %     10.26 %
Efficiency ratio     78.17 %     68.44 %     76.34 %     72.71 %     76.85 %
Earning asset yield     4.97 %     4.89 %     4.78 %     4.61 %     4.49 %
Cost of interest bearing liabilities     2.55 %     2.33 %     2.18 %     1.90 %     1.46 %
Net interest margin     2.98 %     3.10 %     3.08 %     3.15 %     3.35 %
Tax equivalent effect     0.01 %     0.01 %     0.01 %     0.01 %     0.02 %
Net interest margin, tax equivalent     2.99 %     3.11 %     3.09 %     3.16 %     3.37 %
Non interest income/Average assets     1.19 %     1.67 %     1.24 %     1.30 %     1.10 %
Non interest expense/Average assets     3.08 %     3.12 %     3.13 %     3.07 %     3.23 %
Net noninterest expense/Average assets     -1.90 %     -1.46 %     -1.89 %     -1.78 %     -2.13 %
                                         
ASSET QUALITY RATIOS:                                        
Gross charge-offs     66       5       12       32       69  
Recoveries     9       1       7       10       8  
Net charge-offs     57       4       5       22       61  
Nonperforming loans/Total loans     0.25 %     0.28 %     0.34 %     0.30 %     0.35 %
Nonperforming assets/Loans & OREO     0.30 %     0.33 %     0.40 %     0.36 %     0.41 %
Nonperforming assets/Total assets     0.22 %     0.25 %     0.30 %     0.26 %     0.30 %
Allowance for credit loss/Nonperforming loans     642.69 %     560.18 %     474.32 %     542.78 %     454.71 %
Allowance for credit loss/Total loans     1.58 %     1.58 %     1.60 %     1.60 %     1.58 %
Net loan charge-offs/Average loans (ann.)     0.02 %     0.00 %     0.00 %     0.01 %     0.03 %
                                         
CAPITAL & LIQUIDITY RATIOS:                                        
Loans/ Deposits     89.14 %     93.46 %     91.13 %     91.94 %     87.94 %
Equity/ Assets     9.26 %     9.26 %     8.47 %     8.77 %     8.93 %
Tangible equity/Tangible assets     7.63 %     7.63 %     6.81 %     7.13 %     7.29 %
Common equity tier 1 ratio (Bank)     13.84 %     13.42 %     13.56 %     13.18 %     13.44 %
                                         
END OF PERIOD BALANCES                                        
Total assets     1,336,012       1,343,249       1,326,474       1,341,435       1,341,293  
Total loans     991,552       1,000,212       989,021       984,824       976,312  
Deposits     1,112,342       1,070,205       1,085,319       1,071,156       1,110,144  
Shareholders equity     123,723       124,342       112,348       117,666       119,759  
Goodwill and intangibles     23,646       23,662       23,687       23,710       23,732  
Tangible equity     100,077       100,680       88,661       93,956       96,027  
Mortgage servicing portfolio     1,371,713       1,366,667       1,367,209       1,353,904       1,344,158  
Wealth/Brokerage assets under care     525,517       501,829       478,236       499,255       518,009  
Total assets under care     3,233,242       3,211,745       3,171,919       3,194,594       3,203,460  
Full-time equivalent employees     245       251       252       253       255  
Period end common shares outstanding     6,702       6,720       6,773       6,803       6,894  
Market capitalization (all)     92,359       103,147       91,437       85,857       97,419  
                                         
AVERAGE BALANCES                                        
Total assets     1,333,236       1,327,415       1,339,870       1,346,010       1,335,056  
Total earning assets     1,230,736       1,236,165       1,239,145       1,248,813       1,232,018  
Total loans     993,310       992,337       989,089       988,348       970,813  
Deposits     1,091,803       1,084,939       1,095,414       1,100,344       1,098,935  
Shareholders equity     123,058       117,397       116,165       119,177       119,237  
Goodwill and intangibles     23,654       23,675       23,698       23,721       23,743  
Tangible equity     99,404       93,722       92,467       95,456       95,494  
Average basic shares outstanding     6,715       6,748       6,791       6,847       6,933  
Average diluted shares outstanding     6,723       6,851       6,878       6,910       7,008  

 

9


 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis - (Unaudited)

  For the Three Months Ended Mar. 31, 2024 and 2023

 

    Three Months Ended Mar. 31, 2024     Three Months Ended Mar. 31, 2023  
    Average           Average     Average           Average  
($ in thousands)   Balance     Interest     Rate     Balance     Interest     Rate  
Assets                                    
Taxable securities/cash   $ 230,981     $ 1,593       2.76 %   $ 253,449     $ 1,535       2.42 %
Nontaxable securities     6,445       37       2.30 %     7,756       47       2.42 %
Loans, net     993,310       13,670       5.50 %     970,813       12,242       5.04 %
Total earning assets     1,230,736       15,300       4.97 %     1,232,018       13,824       4.49 %
Cash and due from banks     4,512                       11,067                  
Allowance for loan losses     (15,830 )                     (14,763 )                
Premises and equipment     21,281                       22,858                  
Other assets     92,537                       83,876                  
Total assets   $ 1,333,236                     $ 1,335,056                  
                                                 
Liabilities                                                
Savings, MMDA and interest bearing demand   $ 605,243     $ 2,525       1.67 %   $ 643,081     $ 1,285       0.80 %
Time deposits     258,592       2,565       3.97 %     214,978       1,293       2.41 %
Repurchase agreements & other     15,993       34       0.85 %     18,618       10       0.21 %
Advances from Federal Home Loan Bank     51,030       613       4.81 %     49,177       553       4.50 %
Trust preferred securities     10,310       188       7.29 %     10,310       164       6.36 %
Subordinated debt     19,646       195       3.97 %     19,598       195       3.98 %
Total interest bearing liabilities     960,814       6,120       2.55 %     955,762       3,500       1.46 %
Non interest bearing demand     227,968       -               240,876       -          
Total funding     1,188,782               2.06 %     1,196,638               1.17 %
Other liabilities     21,396                       21,347                  
Total liabilities     1,210,178                       1,217,985                  
Equity     123,058                       117,071                  
Total liabilities and equity   $ 1,333,236                     $ 1,335,056                  
                                                 
Net interest income           $ 9,180                     $ 10,324          
                                                 
Net interest income as a percent of average interest-earning assets - GAAP measure                     2.98 %                     3.35 %
                                                 
Net interest income as a percent of average interest-earning assets - non GAAP - Computed on a fully tax equivalent (FTE) basis                     2.99 %                     3.37 %

 

10


 

    Three Months Ended  
Non-GAAP reconciliation
($ in thousands, except per share & ratios)
  Mar. 31,
2024
    Mar. 31,
2023
 
             
Total Operating Revenue   $ 13,131     $ 13,990  
Adjustment to (deduct)/add OMSR recapture/impairment *     (181 )     (56 )
Adjusted Total Operating Revenue     12,950       13,934  
                 
Income before Income Taxes     2,849       2,967  
Adjustment for OMSR *     (181 )     (56 )
Adjusted Income before Income Taxes     2,668       2,911  
                 
Provision for Income Taxes     481       517  
Adjustment for OMSR **     (38 )     (12 )
Adjusted Provision for Income Taxes     443       505  
                 
Net Income     2,368       2,450  
Adjustment for OMSR *     (143 )     (44 )
Adjusted Net Income     2,225       2,406  
                 
Diluted Earnings per Share     0.35       0.35  
Adjustment for OMSR *     (0.02 )     (0.01 )
Adjusted Diluted Earnings per Share   $ 0.33     $ 0.34  
                 
Return on Average Assets     0.71 %     0.73 %
Adjustment for OMSR *     -0.04 %     -0.01 %
Adjusted Return on Average Assets     0.67 %     0.72 %

 

* valuation adjustment to the Company’s mortgage servicing rights

 

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

 

 

11