Louisiana
(State of incorporation)
|
001-38447
(Commission
File Number)
|
20-5340628
(IRS Employer
Identification No.)
|
||||||
500 Laurel Street, Suite 101
Baton Rouge,Louisiana
(Address of principal executive offices)
|
70801
(Zip Code)
|
☐ | 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)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $1.00 per share | BFST | NASDAQ Global Select Market |
Number | Exhibit | |||||||
99.1 | ||||||||
99.2 | ||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
BUSINESS FIRST BANCSHARES, INC. | ||||||||
By: | /s/ David R. Melville, III | |||||||
Name: | David R. Melville, III | |||||||
Title: | President and Chief Executive Officer | |||||||
Date: October 24, 2024 |
![]() |
500 Laurel Street |
|||||||
Baton Rouge, LA 70801 |
||||||||
Phone: 877.614.7600 |
FOR IMMEDIATE RELEASE |
Misty Albrecht |
||||
October 24, 2024 |
b1BANK |
||||
225.286.7879 |
|||||
Misty.Albrecht@b1BANK.com |
b1BANK.com |
b1BANK.com |
b1BANK.com |
b1BANK.com |
b1BANK.com |
b1BANK.com |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||
Selected Financial Information | ||||||||||||||
(Unaudited) | ||||||||||||||
Three Months Ended | ||||||||||||||
(Dollars in thousands) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
|||||||||||
Balance Sheet Ratios | ||||||||||||||
Loans (HFI) to Deposits | 92.54 | % | 92.80 | % | 94.79 | % | ||||||||
Shareholders' Equity to Assets Ratio | 10.15 | % | 9.91 | % | 9.31 | % | ||||||||
Loans Receivable Held for Investment (HFI) | ||||||||||||||
Commercial | $ | 1,496,480 | $ | 1,520,392 | $ | 1,332,384 | ||||||||
Real Estate: | ||||||||||||||
Commercial | 2,256,370 | 2,198,119 | 2,128,855 | |||||||||||
Construction | 654,353 | 637,466 | 708,835 | |||||||||||
Residential | 743,878 | 743,876 | 686,921 | |||||||||||
Total Real Estate | 3,654,601 | 3,579,461 | 3,524,611 | |||||||||||
Consumer and Other | 69,037 | 62,999 | 63,278 | |||||||||||
Total Loans (Held for Investment) | $ | 5,220,118 | $ | 5,162,852 | $ | 4,920,273 | ||||||||
Allowance for Loan Losses | ||||||||||||||
Balance, Beginning of Period | $ | 41,412 | $ | 41,165 | $ | 42,013 | ||||||||
Charge-Offs - Quarterly | (1,424) | (1,426) | (2,423) | |||||||||||
Recoveries - Quarterly | 295 | 91 | 685 | |||||||||||
Provision for Loan Losses - Quarterly | 1,871 | 1,582 | 854 | |||||||||||
Balance, End of Period | $ | 42,154 | $ | 41,412 | $ | 41,129 | ||||||||
Allowance for Loan Losses to Total Loans (HFI) | 0.81 | % | 0.80 | % | 0.84 | % | ||||||||
Allowance for Credit Losses to Total Loans (HFI)/(1) | 0.86 | % | 0.86 | % | 0.90 | % | ||||||||
Net Charge-Offs (Recoveries) to Average Quarterly Total Loans | 0.02 | % | 0.03 | % | 0.04 | % | ||||||||
Remaining Loan Purchase Discount | $ | 9,003 | $ | 9,690 | $ | 14,752 | ||||||||
Nonperforming Assets | ||||||||||||||
Nonperforming | ||||||||||||||
Nonaccrual Loans | $ | 25,874 | $ | 21,008 | $ | 16,029 | ||||||||
Loans Past Due 90 Days or More | 185 | 1,355 | 247 | |||||||||||
Total Nonperforming Loans | 26,059 | 22,363 | 16,276 | |||||||||||
Other Nonperforming Assets: | ||||||||||||||
Other Real Estate Owned | 1,787 | 1,983 | 1,558 | |||||||||||
Other Nonperforming Assets | — | — | — | |||||||||||
Total other Nonperforming Assets | 1,787 | 1,983 | 1,558 | |||||||||||
Total Nonperforming Assets | $ | 27,846 | $ | 24,346 | $ | 17,834 | ||||||||
Nonperforming Loans to Total Loans (HFI) | 0.50 | % | 0.43 | % | 0.33 | % | ||||||||
Nonperforming Assets to Total Assets | 0.40 | % | 0.36 | % | 0.27 | % | ||||||||
(1) Allowance for Credit Losses includes the Allowance for Loan Loss and Reserve for Unfunded Commitments. |
b1BANK.com |
Business First Bancshares, Inc. | |||||||||||||||||||||||
Selected Financial Information | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
||||||||||||||||||
Per Share Data | |||||||||||||||||||||||
Basic Earnings per Common Share | $ | 0.65 | $ | 0.63 | $ | 0.76 | $ | 1.77 | $ | 2.04 | |||||||||||||
Diluted Earnings per Common Share | 0.65 | 0.62 | 0.76 | 1.75 | 2.02 | ||||||||||||||||||
Dividends per Common Share | 0.14 | 0.14 | 0.12 | 0.42 | 0.36 | ||||||||||||||||||
Book Value per Common Share | 24.59 | 23.24 | 21.01 | 24.59 | 21.01 | ||||||||||||||||||
Average Common Shares Outstanding | 25,289,094 | 25,265,495 | 25,111,548 | 25,227,319 | 25,064,856 | ||||||||||||||||||
Average Diluted Common Shares Outstanding | 25,440,247 | 25,395,614 | 25,288,660 | 25,421,746 | 25,281,908 | ||||||||||||||||||
End of Period Common Shares Outstanding | 25,519,501 | 25,502,175 | 25,344,168 | 25,519,501 | 25,344,168 | ||||||||||||||||||
Annualized Performance Ratios | |||||||||||||||||||||||
Return to Common Shareholders on Average Assets (1) | 0.97 | % | 0.95 | % | 1.17 | % | 0.89 | % | 1.09 | % | |||||||||||||
Return to Common Shareholders on Average Common Equity (1) | 10.76 | % | 10.94 | % | 14.16 | % | 10.08 | % | 13.00 | % | |||||||||||||
Net Interest Margin (1) | 3.51 | % | 3.45 | % | 3.61 | % | 3.43 | % | 3.66 | % | |||||||||||||
Net Interest Spread (1) | 2.54 | % | 2.47 | % | 2.68 | % | 2.46 | % | 2.79 | % | |||||||||||||
Efficiency Ratio (2) | 63.45 | % | 65.14 | % | 59.23 | % | 66.02 | % | 61.04 | % | |||||||||||||
Total Quarterly/Year-to-Date Average Assets | $ | 6,788,644 | $ | 6,711,173 | $ | 6,474,935 | $ | 6,722,716 | $ | 6,290,886 | |||||||||||||
Total Quarterly/Year-to-Date Average Common Equity | 610,018 | 583,184 | 535,211 | 590,354 | 526,398 | ||||||||||||||||||
Other Expenses | |||||||||||||||||||||||
Salaries and Employee Benefits |
$ | 24,877 | $ | 25,523 | $ | 22,487 | $ | 75,816 | $ | 68,002 | |||||||||||||
Occupancy and Bank Premises | 2,630 | 2,634 | 2,428 | 7,778 | 7,131 | ||||||||||||||||||
Depreciation and Amortization | 1,844 | 1,742 | 1,690 | 5,262 | 5,120 | ||||||||||||||||||
Data Processing | 2,881 | 2,641 | 2,024 | 8,101 | 6,544 | ||||||||||||||||||
FDIC Assessment Fees | 887 | 874 | 779 | 2,589 | 2,804 | ||||||||||||||||||
Legal and Other Professional Fees | 873 | 1,042 | 766 | 2,781 | 2,340 | ||||||||||||||||||
Advertising and Promotions | 1,057 | 966 | 1,202 | 3,168 | 3,576 | ||||||||||||||||||
Utilities and Communications | 716 | 718 | 758 | 2,108 | 2,199 | ||||||||||||||||||
Ad Valorem Shares Tax | 900 | 900 | 965 | 2,700 | 2,895 | ||||||||||||||||||
Directors' Fees | 245 | 268 | 278 | 795 | 817 | ||||||||||||||||||
Other Real Estate Owned Expenses and Write-Downs | 11 | 71 | 14 | 119 | 183 | ||||||||||||||||||
Merger and Conversion-Related Expenses | 319 | 409 | 2 | 1,068 | 173 | ||||||||||||||||||
Other | 5,210 | 5,322 | 5,214 | 15,797 | 15,204 | ||||||||||||||||||
Total Other Expenses | $ | 42,450 | $ | 43,110 | $ | 38,607 | $ | 128,082 | $ | 116,988 | |||||||||||||
b1BANK.com |
Business First Bancshares, Inc. | |||||||||||||||||||||||
Selected Financial Information | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
||||||||||||||||||
Other Income | |||||||||||||||||||||||
Service Charges on Deposit Accounts | $ | 2,723 | $ | 2,537 | $ | 2,540 | $ | 7,699 | $ | 7,234 | |||||||||||||
Loss on Sales of Securities | (13) | — | — | (14) | (62) | ||||||||||||||||||
Debit Card and ATM Fee Income | 1,864 | 1,950 | 1,581 | 5,590 | 4,797 | ||||||||||||||||||
Bank-Owned Life Insurance Income | 679 | 627 | 604 | 1,885 | 1,675 | ||||||||||||||||||
Gain on Sales of Loans | 122 | 2,460 | 321 | 2,721 | 1,426 | ||||||||||||||||||
Mortgage Origination Income | 98 | 35 | 108 | 202 | 238 | ||||||||||||||||||
Fees and Brokerage Commission | 1,968 | 1,875 | 1,933 | 5,780 | 5,537 | ||||||||||||||||||
Gain on Sales of Other Real Estate Owned | (16) | 2 | 85 | 49 | 308 | ||||||||||||||||||
Losses on Disposal of Other Assets | — | (15) | (23) | (15) | (14) | ||||||||||||||||||
Gain on Sale of Branch | — | — | 932 | — | 932 | ||||||||||||||||||
Gain on Extinguishment of Debt | — | — | 517 | — | — | ||||||||||||||||||
Swap Fee Income | 937 | 285 | — | 1,451 | 1,458 | ||||||||||||||||||
Pass-Through Income (Loss) from Other Investments | 335 | 392 | (11) | 1,022 | 2,974 | ||||||||||||||||||
Other | 2,077 | 2,028 | 1,296 | 5,966 | 3,726 | ||||||||||||||||||
Total Other Income | $ | 10,774 | $ | 12,176 | $ | 9,883 | $ | 32,336 | $ | 30,229 | |||||||||||||
(1) Average outstanding balances are determined utilizing daily averages and average yield/rate is calculated utilizing an actual day count convention. | |||||||||||||||||||||||
(2) Noninterest expense (excluding provision for loan losses) divided by noninterest income (excluding security sales gains/losses) plus net interest income less gain/loss on sales of securities. |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||
Consolidated Balance Sheets | ||||||||||||||
(Unaudited) | ||||||||||||||
(Dollars in thousands) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
|||||||||||
Assets | ||||||||||||||
Cash and Due From Banks | $ | 213,199 | $ | 208,051 | $ | 191,461 | ||||||||
Federal Funds Sold | 169,980 | 113,587 | 196,616 | |||||||||||
Securities Purchased under Agreements to Resell | 25,879 | — | — | |||||||||||
Securities Available for Sale, at Fair Values | 916,091 | 875,048 | 849,704 | |||||||||||
Mortgage Loans Held for Sale | — | 680 | 652 | |||||||||||
Loans and Lease Receivable | 5,220,118 | 5,162,852 | 4,920,273 | |||||||||||
Allowance for Loan Losses | (42,154) | (41,412) | (41,129) | |||||||||||
Net Loans and Lease Receivable | 5,177,964 | 5,121,440 | 4,879,144 | |||||||||||
Premises and Equipment, Net | 67,617 | 68,545 | 64,674 | |||||||||||
Accrued Interest Receivable | 32,547 | 30,617 | 28,060 | |||||||||||
Other Equity Securities | 39,555 | 38,805 | 32,591 | |||||||||||
Other Real Estate Owned | 1,787 | 1,983 | 1,558 | |||||||||||
Cash Value of Life Insurance | 101,362 | 100,684 | 95,906 | |||||||||||
Deferred Taxes, Net | 20,852 | 25,888 | 34,660 | |||||||||||
Goodwill | 91,527 | 91,527 | 88,391 | |||||||||||
Core Deposit and Customer Intangibles | 10,326 | 10,849 | 12,418 | |||||||||||
Other Assets | 19,963 | 16,185 | 12,946 | |||||||||||
Total Assets | $ | 6,888,649 | $ | 6,703,889 | $ | 6,488,781 | ||||||||
Liabilities | ||||||||||||||
Deposits | ||||||||||||||
Noninterest-Bearing | $ | 1,190,942 | $ | 1,310,204 | $ | 1,412,406 | ||||||||
Interest-Bearing | 4,450,004 | 4,253,466 | 3,778,317 | |||||||||||
Total Deposits | 5,640,946 | 5,563,670 | 5,190,723 | |||||||||||
Securities Sold Under Agreements to Repurchase | 21,529 | 18,445 | 23,245 | |||||||||||
Bank Term Funding Program | — | — | 300,009 | |||||||||||
Federal Home Loan Bank Borrowings | 367,202 | 305,208 | 214,184 | |||||||||||
Subordinated Debt | 99,818 | 99,875 | 100,048 | |||||||||||
Subordinated Debt - Trust Preferred Securities | 5,000 | 5,000 | 5,000 | |||||||||||
Accrued Interest Payable | 3,752 | 4,517 | 11,188 | |||||||||||
Other Liabilities | 50,878 | 42,644 | 4,018 | |||||||||||
Total Liabilities | 6,189,125 | 6,039,359 | 5,884,415 | |||||||||||
Shareholders' Equity | ||||||||||||||
Preferred Stock | 71,930 | 71,930 | 71,930 | |||||||||||
Common Stock | 25,520 | 25,502 | 25,344 | |||||||||||
Additional Paid-In Capital | 398,237 | 397,851 | 396,121 | |||||||||||
Retained Earnings | 249,981 | 237,031 | 205,207 | |||||||||||
Accumulated Other Comprehensive Loss | (46,144) | (67,784) | (94,236) | |||||||||||
Total Shareholders' Equity | 699,524 | 664,530 | 604,366 | |||||||||||
Total Liabilities and Shareholders' Equity | $ | 6,888,649 | $ | 6,703,889 | $ | 6,488,781 |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||||||||
Consolidated Statements of Income | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||
Interest Income: | ||||||||||||||||||||
Interest and Fees on Loans | $ | 93,307 | $ | 90,604 | $ | 84,575 | $ | 269,858 | $ | 237,566 | ||||||||||
Interest and Dividends on Securities | 6,417 | 5,933 | 5,053 | 17,949 | 14,932 | |||||||||||||||
Interest on Federal Funds Sold and Due From Banks | 3,017 | 3,333 | 3,694 | 10,815 | 6,164 | |||||||||||||||
Total Interest Income | 102,741 | 99,870 | 93,322 | 298,622 | 258,662 | |||||||||||||||
Interest Expense: | ||||||||||||||||||||
Interest on Deposits | 41,303 | 40,900 | 30,110 | 120,232 | 72,718 | |||||||||||||||
Interest on Borrowings | 5,324 | 4,961 | 7,918 | 16,736 | 24,575 | |||||||||||||||
Total Interest Expense | 46,627 | 45,861 | 38,028 | 136,968 | 97,293 | |||||||||||||||
Net Interest Income | 56,114 | 54,009 | 55,294 | 161,654 | 161,369 | |||||||||||||||
Provision for Credit Losses | 1,665 | 1,310 | 604 | 4,161 | 4,364 | |||||||||||||||
Net Interest Income After Provision for Credit Losses | 54,449 | 52,699 | 54,690 | 157,493 | 157,005 | |||||||||||||||
Other Income: | ||||||||||||||||||||
Service Charges on Deposit Accounts | 2,723 | 2,537 | 2,540 | 7,699 | 7,234 | |||||||||||||||
Loss on Sales of Securities | (13) | — | — | (14) | (62) | |||||||||||||||
Gain on Sales of Loans | 122 | 2,460 | 321 | 2,721 | 1,426 | |||||||||||||||
Other Income | 7,942 | 7,179 | 7,022 | 21,930 | 21,631 | |||||||||||||||
Total Other Income | 10,774 | 12,176 | 9,883 | 32,336 | 30,229 | |||||||||||||||
Other Expenses: | ||||||||||||||||||||
Salaries and Employee Benefits | 24,877 | 25,523 | 22,487 | 75,816 | 68,002 | |||||||||||||||
Occupancy and Equipment Expense | 5,828 | 5,717 | 5,445 | 16,902 | 15,558 | |||||||||||||||
Merger and Conversion-Related Expense | 319 | 409 | 2 | 1,068 | 173 | |||||||||||||||
Other Expenses | 11,426 | 11,461 | 10,673 | 34,296 | 33,255 | |||||||||||||||
Total Other Expenses | 42,450 | 43,110 | 38,607 | 128,082 | 116,988 | |||||||||||||||
Income Before Income Taxes | 22,773 | 21,765 | 25,966 | 61,747 | 70,246 | |||||||||||||||
Provision for Income Taxes | 4,930 | 4,559 | 5,511 | 13,128 | 15,027 | |||||||||||||||
Net Income | 17,843 | 17,206 | 20,455 | 48,619 | 55,219 | |||||||||||||||
Preferred Stock Dividends | 1,351 | 1,350 | 1,351 | 4,051 | 4,051 | |||||||||||||||
Net Income Available to Common Shareholders | $ | 16,492 | $ | 15,856 | $ | 19,104 | $ | 44,568 | $ | 51,168 |
b1BANK.com |
Business First Bancshares, Inc. | |||||||||||||||||||||||||||||||||||
Consolidated Net Interest Margin | |||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended | |||||||||||||||||||||||||||||||||||
September 30, 2024 | June 30, 2024 | September 30, 2023 | |||||||||||||||||||||||||||||||||
(Dollars in thousands) | Average Outstanding Balance | Interest Earned/Interest Paid | Average Yield/Rate | Average Outstanding Balance | Interest Earned/Interest Paid | Average Yield/Rate | Average Outstanding Balance | Interest Earned/Interest Paid | Average Yield/Rate | ||||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||||||
Interest Earning Assets: | |||||||||||||||||||||||||||||||||||
Total Loans | $ | 5,212,948 | $ | 93,307 | 7.12 | % | $ | 5,153,642 | $ | 90,604 | 7.07 | % | $ | 4,906,917 | $ | 84,575 | 6.84 | % | |||||||||||||||||
Securities | 924,012 | 6,417 | 2.76 | % | 891,384 | 5,933 | 2.68 | % | 885,792 | 5,053 | 2.26 | % | |||||||||||||||||||||||
Interest-Bearing Deposit in Other Banks | 227,035 | 3,017 | 5.29 | % | 246,590 | 3,333 | 5.44 | % | 278,420 | 3,694 | 5.26 | % | |||||||||||||||||||||||
Total Interest Earning Assets | 6,363,995 | 102,741 | 6.42 | % | 6,291,616 | 99,870 | 6.38 | % | 6,071,129 | 93,322 | 6.10 | % | |||||||||||||||||||||||
Allowance for Loan Losses | (41,554) | (41,450) | (42,120) | ||||||||||||||||||||||||||||||||
Noninterest- Earning Assets | 466,203 | 461,007 | 445,926 | ||||||||||||||||||||||||||||||||
Total Assets | $ | 6,788,644 | $ | 102,741 | $ | 6,711,173 | $ | 99,870 | $ | 6,474,935 | $ | 93,322 | |||||||||||||||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||||||||||||||||||||
Interest-Bearing Liabilities: | |||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits | $ | 4,308,780 | $ | 41,303 | 3.81 | % | $ | 4,268,207 | $ | 40,900 | 3.85 | % | $ | 3,703,682 | $ | 30,110 | 3.23 | % | |||||||||||||||||
Subordinated Debt | 99,854 | 1,353 | 5.39 | % | 99,913 | 1,354 | 5.45 | % | 100,400 | 1,363 | 5.39 | % | |||||||||||||||||||||||
Subordinated Debt - Trust Preferred Securities | 5,000 | 114 | 9.07 | % | 5,000 | 113 | 9.09 | % | 5,000 | 111 | 8.81 | % | |||||||||||||||||||||||
Bank Term Funding Program | — | — | — | % | — | — | — | % | 300,000 | 3,422 | 4.53 | % | |||||||||||||||||||||||
Advances from Federal Home Loan Bank (FHLB) | 347,476 | 3,723 | 4.26 | % | 324,691 | 3,372 | 4.18 | % | 284,930 | 2,875 | 4.00 | % | |||||||||||||||||||||||
Other Borrowings | 20,971 | 134 | 2.54 | % | 19,164 | 122 | 2.56 | % | 23,542 | 147 | 2.48 | % | |||||||||||||||||||||||
Total Interest-Bearing Liabilities | $ | 4,782,081 | $ | 46,627 | 3.88 | % | $ | 4,716,975 | $ | 45,861 | 3.91 | % | $ | 4,417,554 | $ | 38,028 | 3.42 | % | |||||||||||||||||
Noninterest-Bearing Liabilities: | |||||||||||||||||||||||||||||||||||
Noninterest-Bearing Deposits | $ | 1,269,282 | $ | 1,297,085 | $ | 1,399,293 | |||||||||||||||||||||||||||||
Other Liabilities | 55,333 | 41,999 | 50,947 | ||||||||||||||||||||||||||||||||
Total Noninterest-Bearing Liabilities | 1,324,615 | 1,339,084 | 1,450,240 | ||||||||||||||||||||||||||||||||
Shareholders' Equity: | |||||||||||||||||||||||||||||||||||
Common Shareholders' Equity | 610,018 | 583,184 | 535,211 | ||||||||||||||||||||||||||||||||
Preferred Equity | 71,930 | 71,930 | 71,930 | ||||||||||||||||||||||||||||||||
Total Shareholders' Equity | 681,948 | 655,114 | 607,141 | ||||||||||||||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 6,788,644 | $ | 6,711,173 | $ | 6,474,935 | |||||||||||||||||||||||||||||
Net Interest Spread | 2.54 | % | 2.47 | % | 2.68 | % | |||||||||||||||||||||||||||||
Net Interest Income | $ | 56,114 | $ | 54,009 | $ | 55,294 | |||||||||||||||||||||||||||||
Net Interest Margin | 3.51 | % | 3.45 | % | 3.61 | % | |||||||||||||||||||||||||||||
Overall Cost of Funds | 3.07 | % | 3.07 | % | 2.59 | % | |||||||||||||||||||||||||||||
Note: Average outstanding balances are determined utilizing daily averages and an actual day count convention. |
b1BANK.com |
Business First Bancshares, Inc. | |||||||||||||||||||||||
Consolidated Net Interest Margin | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Six Months Ended | |||||||||||||||||||||||
(Dollars in thousands) | September 30, 2024 | September 30, 2023 | |||||||||||||||||||||
Average Outstanding Balance | Interest Earned/Interest Paid | Average Yield/Rate | Average Outstanding Balance | Interest Earned/Interest Paid | Average Yield/Rate | ||||||||||||||||||
Assets | |||||||||||||||||||||||
Interest Earning Assets: | |||||||||||||||||||||||
Total Loans | $ | 5,131,474 | $ | 269,858 | 7.02 | % | $ | 4,829,537 | $ | 237,566 | 6.58 | % | |||||||||||
Securities | 901,525 | 17,949 | 2.66 | % | 909,901 | 14,932 | 2.19 | % | |||||||||||||||
Interest-Bearing Deposit in Other Banks | 267,815 | 10,815 | 5.39 | % | 150,995 | 6,164 | 5.46 | % | |||||||||||||||
Total Interest Earning Assets | 6,300,814 | 298,622 | 6.33 | % | 5,890,433 | 258,662 | 5.87 | % | |||||||||||||||
Allowance for Loan Losses | (41,178) | (41,888) | |||||||||||||||||||||
Noninterest- Earning Assets | 463,080 | 442,341 | |||||||||||||||||||||
Total Assets | $ | 6,722,716 | $ | 298,622 | $ | 6,290,886 | $ | 258,662 | |||||||||||||||
Liabilities and Shareholders' Equity | |||||||||||||||||||||||
Interest-Bearing Liabilities: | |||||||||||||||||||||||
Interest-Bearing Deposits | $ | 4,216,866 | $ | 120,232 | 3.81 | % | $ | 3,482,797 | $ | 72,718 | 2.79 | % | |||||||||||
Subordinated Debt | 99,913 | 4,063 | 5.43 | % | 106,555 | 4,003 | 5.02 | % | |||||||||||||||
Subordinated Debt - Trust Preferred Securities | 5,000 | 340 | 9.08 | % | 5,000 | 317 | 8.48 | % | |||||||||||||||
Bank Term Funding Program | 86,496 | 2,788 | 4.31 | % | 238,274 | 8,111 | 4.55 | % | |||||||||||||||
Advances from Federal Home Loan Bank (FHLB) | 298,735 | 9,189 | 4.11 | % | 368,542 | 11,755 | 4.26 | % | |||||||||||||||
Other Borrowings | 18,758 | 356 | 2.54 | % | 22,177 | 389 | 2.35 | % | |||||||||||||||
Total Interest-Bearing Liabilities | $ | 4,725,768 | $ | 136,968 | 3.87 | % | $ | 4,223,345 | $ | 97,293 | 3.08 | % | |||||||||||
Noninterest-Bearing Liabilities: | |||||||||||||||||||||||
Noninterest-Bearing Deposits | $ | 1,283,035 | $ | 1,427,821 | |||||||||||||||||||
Other Liabilities | 51,629 | 41,392 | |||||||||||||||||||||
Total Noninterest-Bearing Liabilities | 1,334,664 | 1,469,213 | |||||||||||||||||||||
Shareholders' Equity: | |||||||||||||||||||||||
Common Shareholders' Equity | 590,354 | 526,398 | |||||||||||||||||||||
Preferred Equity | 71,930 | 71,930 | |||||||||||||||||||||
Total Shareholders' Equity | 662,284 | 598,328 | |||||||||||||||||||||
Total Liabilities and Shareholders' Equity | $ | 6,722,716 | $ | 6,290,886 | |||||||||||||||||||
Net Interest Spread | 2.46 | % | 2.79 | % | |||||||||||||||||||
Net Interest Income | $ | 161,654 | $ | 161,369 | |||||||||||||||||||
Net Interest Margin | 3.43 | % | 3.66 | % | |||||||||||||||||||
Overall Cost of Funds | 3.04 | % | 2.30 | % | |||||||||||||||||||
Note: Average outstanding balances are determined utilizing daily averages and an actual day count convention. |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||||||||
Non-GAAP Measures | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||
Interest Income: | ||||||||||||||||||||
Interest income | $ | 102,741 | $ | 99,870 | $ | 93,322 | $ | 298,622 | $ | 258,662 | ||||||||||
Core interest income | 102,741 | 99,870 | 93,322 | 298,622 | 258,662 | |||||||||||||||
Interest Expense: | ||||||||||||||||||||
Interest expense | 46,627 | 45,861 | 38,028 | 136,968 | 97,293 | |||||||||||||||
Core interest expense | 46,627 | 45,861 | 38,028 | 136,968 | 97,293 | |||||||||||||||
Provision for Credit Losses: (b) | ||||||||||||||||||||
Provision for credit losses | 1,665 | 1,310 | 604 | 4,161 | 4,364 | |||||||||||||||
Core provision expense | 1,665 | 1,310 | 604 | 4,161 | 4,364 | |||||||||||||||
Other Income: | ||||||||||||||||||||
Other income | 10,774 | 12,176 | 9,883 | 32,336 | 30,229 | |||||||||||||||
Gain on former bank premises and equipment | — | — | — | (50) | — | |||||||||||||||
Losses on sale of securities | 13 | — | — | 14 | 62 | |||||||||||||||
Gain on sale of branch | — | — | (932) | — | (932) | |||||||||||||||
Gain on extinguishment of debt | — | — | (517) | — | (1,458) | |||||||||||||||
Core other income | 10,787 | 12,176 | 8,434 | 32,300 | 27,901 | |||||||||||||||
Other Expense: | ||||||||||||||||||||
Other expense | 42,450 | 43,110 | 38,607 | 128,082 | 116,988 | |||||||||||||||
Acquisition-related expenses (2) | (319) | (419) | (2) | (1,453) | (173) | |||||||||||||||
Core conversion expenses | (511) | — | — | (511) | — | |||||||||||||||
Core other expense | 41,620 | 42,691 | 38,605 | 126,118 | 116,815 | |||||||||||||||
Pre-Tax Income: (a) | ||||||||||||||||||||
Pre-tax income | 22,773 | 21,765 | 25,966 | 61,747 | 70,246 | |||||||||||||||
Gain on former bank premises and equipment | — | — | — | (50) | — | |||||||||||||||
Losses on sale of securities | 13 | — | — | 14 | 62 | |||||||||||||||
Gain on sale of branch | — | — | (932) | (932) | ||||||||||||||||
Gain on extinguishment of debt | — | — | (517) | — | (1,458) | |||||||||||||||
Acquisition-related expenses (2) | 319 | 419 | 2 | 1,453 | 173 | |||||||||||||||
Core conversion expenses | 511 | — | — | 511 | — | |||||||||||||||
Core pre-tax income | 23,616 | 22,184 | 24,519 | 63,675 | 68,091 | |||||||||||||||
Provision for Income Taxes: (1) | ||||||||||||||||||||
Provision for income taxes | 4,930 | 4,559 | 5,511 | 13,128 | 15,027 | |||||||||||||||
Tax on losses on former bank premises and equipment | — | — | — | (11) | — | |||||||||||||||
Tax on losses on sale of securities | 3 | — | — | 3 | 13 | |||||||||||||||
Tax on gain on sale of branch | — | — | (197) | — | (197) | |||||||||||||||
Gain on extinguishment of debt | — | — | (109) | — | (308) | |||||||||||||||
Tax on acquisition-related expenses (2) | — | 2 | — | 91 | 20 |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||||||||
Non-GAAP Measures | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||
Tax on core conversion expenses | 108 | — | — | 108 | — | |||||||||||||||
Core provision for income taxes | 5,041 | 4,561 | 5,205 | 13,319 | 14,555 | |||||||||||||||
Preferred Dividends: | ||||||||||||||||||||
Preferred dividends | 1,351 | 1,350 | 1,351 | 4,051 | 4,051 | |||||||||||||||
Core preferred dividends | 1,351 | 1,350 | 1,351 | 4,051 | 4,051 | |||||||||||||||
Net Income Available to Common Shareholders: | ||||||||||||||||||||
Net income available to common shareholders | 16,492 | 15,856 | 19,104 | 44,568 | 51,168 | |||||||||||||||
Losses on former bank premises and equipment, net of tax | — | — | — | (39) | — | |||||||||||||||
Losses on sale of securities, net of tax | 10 | — | — | 11 | 49 | |||||||||||||||
Gain on sale of branch | — | (735) | (735) | |||||||||||||||||
Gain on extinguishment of debt, net of tax | — | — | (408) | — | (1,150) | |||||||||||||||
Acquisition-related expenses (2), net of tax | 319 | 417 | 2 | 1,362 | 153 | |||||||||||||||
Core conversion expenses, net of tax | 403 | — | — | 403 | — | |||||||||||||||
Core net income available to common shareholders | $ | 17,224 | $ | 16,273 | $ | 17,963 | $ | 46,305 | $ | 49,485 | ||||||||||
Pre-tax, pre-provision earnings available to common shareholders (a+b) | $ | 24,438 | $ | 23,075 | $ | 26,570 | $ | 65,908 | $ | 74,610 | ||||||||||
Losses on former bank premises and equipment | — | — | — | (50) | — | |||||||||||||||
Loss on sale of securities | 13 | — | — | 14 | 62 |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||||||||
Non-GAAP Measures | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||
Gain on sale of branch | — | (932) | (932) | |||||||||||||||||
Gain on extinguishment of debt | — | — | (517) | — | (1,458) | |||||||||||||||
Acquisition-related expenses (2) | 319 | 419 | 2 | 1,453 | 173 | |||||||||||||||
Occupancy and bank premises - storm repair | 511 | — | — | 511 | — | |||||||||||||||
Core pre-tax, pre-provision earnings | $ | 25,281 | $ | 23,494 | $ | 25,123 | $ | 67,836 | $ | 72,455 | ||||||||||
Average Diluted Common Shares Outstanding | 25,440,247 | 23,395,614 | 25,288,660 | 25,421,746 | 25,281,908 | |||||||||||||||
Diluted Earnings Per Common Share: | ||||||||||||||||||||
Diluted earnings per common share | $ | 0.65 | $ | 0.62 | $ | 0.76 | $ | 1.75 | $ | 2.02 | ||||||||||
Losses on former bank premises and equipment, net of tax | — | — | — | — | — | |||||||||||||||
Loss on sale of securities, net of tax | — | — | — | — | — | |||||||||||||||
Gain on sale of branch, net of tax | — | — | (0.03) | — | (0.03) | |||||||||||||||
Gain on extinguishment of debt, net of tax | — | — | (0.02) | — | (0.04) | |||||||||||||||
Acquisition-related expenses (2), net of tax | 0.01 | 0.02 | — | 0.05 | 0.01 | |||||||||||||||
Core conversion expenses,net of tax | 0.02 | — | — | 0.02 | — | |||||||||||||||
Core diluted earnings per common share | $ | 0.68 | $ | 0.64 | $ | 0.71 | $ | 1.82 | $ | 1.96 | ||||||||||
Pre-tax, pre-provision profit diluted earnings per common share | $ | 0.96 | $ | 0.91 | $ | 1.05 | $ | 2.59 | $ | 2.95 | ||||||||||
Losses on former bank premises and equipment | — | — | — | — | — | |||||||||||||||
Loss on sale of securities | — | — | — | — | — | |||||||||||||||
Gain on sale of branch | — | — | (0.04) | — | (0.04) | |||||||||||||||
Gain on extinguishment of debt | — | — | (0.02) | — | (0.06) | |||||||||||||||
Acquisition-related expenses (2) | 0.01 | 0.02 | — | 0.06 | 0.01 | |||||||||||||||
Core converison expenses | 0.02 | — | — | 0.02 | — | |||||||||||||||
Core pre-tax, pre-provision diluted earnings per common share | $ | 0.99 | $ | 0.93 | $ | 0.99 | $ | 2.67 | $ | 2.86 | ||||||||||
(1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21.129% for 2024 and 2023. These rates approximated the marginal tax rates. | ||||||||||||||||||||
(2) Includes merger and conversion-related expenses and salary and employee benefits. |
b1BANK.com |
Business First Bancshares, Inc. | |||||||||||
Non-GAAP Measures | |||||||||||
(Unaudited) | |||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
||||||||
Total Shareholders' (Common) Equity: | |||||||||||
Total shareholders' equity | $ | 699,524 | $ | 664,530 | $ | 604,366 | |||||
Preferred stock | (71,930) | (71,930) | (71,930) | ||||||||
Total common shareholders' equity | 627,594 | 592,600 | 532,436 | ||||||||
Goodwill | (91,527) | (91,527) | (88,391) | ||||||||
Core deposit and customer intangible | (10,326) | (10,849) | (12,418) | ||||||||
Total tangible common equity | $ | 525,741 | $ | 490,224 | $ | 431,627 | |||||
Total Assets: | |||||||||||
Total assets | $ | 6,888,649 | $ | 6,703,889 | $ | 6,488,781 | |||||
Goodwill | (91,527) | (91,527) | (88,391) | ||||||||
Core deposit and customer intangible | (10,326) | (10,849) | (12,418) | ||||||||
Total tangible assets | $ | 6,786,796 | $ | 6,601,513 | $ | 6,387,972 | |||||
Common shares outstanding | 25,519,501 | 25,502,175 | 25,344,168 | ||||||||
Book value per common share | $ | 24.59 | $ | 23.24 | $ | 21.01 | |||||
Tangible book value per common share | $ | 20.60 | $ | 19.22 | $ | 17.03 | |||||
Common equity to total assets | 9.11 | % | 8.84 | % | 8.21 | % | |||||
Tangible common equity to tangible assets | 7.75 | % | 7.43 | % | 6.76 | % |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||||||||
Non-GAAP Measures | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||
Total Quarterly Average Assets | $ | 6,788,644 | $ | 6,711,173 | $ | 6,474,935 | $ | 6,722,716 | $ | 6,290,886 | ||||||||||
Total Quarterly Average Common Equity | $ | 610,018 | $ | 583,184 | $ | 535,211 | $ | 590,354 | $ | 526,398 | ||||||||||
Net Income Available to Common Shareholders: | ||||||||||||||||||||
Net income available to common shareholders | $ | 16,492 | $ | 15,856 | $ | 19,104 | $ | 44,568 | $ | 51,168 | ||||||||||
Gain on former bank premises and equipment, net of tax | — | — | — | (39) | — | |||||||||||||||
Loss on sale of securities, net of tax | 10 | — | — | 11 | 49 | |||||||||||||||
Gain on sale of branch, net of tax | — | — | (735) | — | (735) | |||||||||||||||
Gain on extinguishment of debt, net of tax | — | — | (408) | — | (1,150) | |||||||||||||||
Acquisition-related expenses, net of tax | 319 | 417 | 2 | 1,362 | 153 | |||||||||||||||
Core conversion expenses, net of tax | 403 | — | — | 403 | — | |||||||||||||||
Core net income available to common shareholders | $ | 17,224 | $ | 16,273 | $ | 17,963 | $ | 46,305 | $ | 49,485 | ||||||||||
Return to common shareholders on average assets (annualized) (2) | 0.97 | % | 0.95 | % | 1.17 | % | 0.89 | % | 1.09 | % | ||||||||||
Core return on average assets (annualized) (2) | 1.01 | % | 0.98 | % | 1.10 | % | 0.92 | % | 1.05 | % | ||||||||||
Return to common shareholders on average common equity (annualized) (2) | 10.76 | % | 10.94 | % | 14.16 | % | 10.08 | % | 13.00 | % | ||||||||||
Core return on average common equity (annualized) (2) | 11.23 | % | 11.22 | % | 13.32 | % | 10.48 | % | 12.57 | % | ||||||||||
Interest Income: | ||||||||||||||||||||
Interest income | $ | 102,741 | $ | 99,870 | $ | 93,322 | $ | 298,622 | $ | 258,662 | ||||||||||
Core interest income | 102,741 | 99,870 | 93,322 | 298,622 | 258,662 | |||||||||||||||
Interest Expense: | ||||||||||||||||||||
Interest expense | 46,627 | 45,861 | 38,028 | 136,968 | 97,293 | |||||||||||||||
Core interest expense | 46,627 | 45,861 | 38,028 | 136,968 | 97,293 | |||||||||||||||
Other Income: | ||||||||||||||||||||
Other income | 10,774 | 12,176 | 9,883 | 32,336 | 30,229 | |||||||||||||||
Gain on former bank premises and equipment | — | — | — | (50) | — | |||||||||||||||
Loss on sale of securities | 13 | — | — | 14 | 62 | |||||||||||||||
Gain on sale of branch | — | — | (932) | — | (932) | |||||||||||||||
Gain on extinguishment of debt | — | — | (517) | — | — | (1,458) | ||||||||||||||
Core other income | 10,787 | 12,176 | 8,434 | 32,300 | 27,901 | |||||||||||||||
Other Expense: | ||||||||||||||||||||
Other expense | 42,450 | 43,110 | 38,607 | 128,082 | 116,988 | |||||||||||||||
Acquisition-related expenses | (319) | (419) | (2) | (1,453) | (173) |
b1BANK.com |
Business First Bancshares, Inc. | ||||||||||||||||||||
Non-GAAP Measures | ||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||||
(Dollars in thousands, except per share data) | September 30, 2024 |
June 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||||
Core conversion expenses | (511) | — | — | (511) | — | |||||||||||||||
Core other expense | $ | 41,620 | $ | 42,691 | $ | 38,605 | $ | 126,118 | $ | 116,815 | ||||||||||
Efficiency Ratio: | ||||||||||||||||||||
Other expense (a) | $ | 42,450 | $ | 43,110 | $ | 38,607 | $ | 128,082 | $ | 116,988 | ||||||||||
Core other expense (c) | $ | 41,620 | $ | 42,691 | $ | 38,605 | $ | 126,118 | $ | 116,815 | ||||||||||
Net interest and other income (1) (b) | $ | 66,901 | $ | 66,185 | $ | 65,177 | $ | 194,004 | $ | 191,660 | ||||||||||
Core net interest and other income (1) (d) | $ | 66,901 | $ | 66,185 | $ | 63,728 | $ | 193,954 | $ | 189,270 | ||||||||||
Efficiency ratio (a/b) | 63.45 | % | 65.14 | % | 59.23 | % | 66.02 | % | 61.04 | % | ||||||||||
Core efficiency ratio (c/d) | 62.21 | % | 64.50 | % | 60.58 | % | 65.02 | % | 61.72 | % | ||||||||||
Total Average Interest-Earnings Assets | $ | 6,363,995 | $ | 6,291,616 | $ | 6,071,129 | $ | 6,300,814 | $ | 5,890,433 | ||||||||||
Net Interest Income: | ||||||||||||||||||||
Net interest income | $ | 56,114 | $ | 54,009 | $ | 55,294 | $ | 161,654 | $ | 161,369 | ||||||||||
Loan discount accretion | $ | (705) | $ | (1,695) | $ | (2,419) | $ | (3,185) | $ | (7,390) | ||||||||||
Net interest income excluding loan discount accretion | $ | 55,409 | $ | 52,314 | $ | 52,875 | $ | 158,469 | $ | 153,979 | ||||||||||
Net interest margin (2) | 3.51 | % | 3.45 | % | 3.61 | % | 3.43 | % | 3.66 | % | ||||||||||
Net interest margin excluding loan discount accretion (2) | 3.46 | % | 3.34 | % | 3.46 | % | 3.36 | % | 3.49 | % | ||||||||||
Net interest spread (2) | 2.54 | % | 2.47 | % | 2.68 | % | 2.46 | % | 2.79 | % | ||||||||||
Net interest spread excluding loan discount accretion (2) | 2.50 | % | 2.37 | % | 2.53 | % | 2.39 | % | 2.62 | % | ||||||||||
(1) Excludes gains/losses on sales of securities. | ||||||||||||||||||||
(2) Calculated utilizing an actual day count convention. |
b1BANK.com |