SB Financial Group, Inc.NASDAQ: SBFG

SB Financial Group Announces First Quarter 2023 Results

· Issued by SB Financial Group, Inc. via GlobeNewswire

Key figures

  • Net income of $2.5 million decreased 12.9 percent compared to the prior year with diluted earnings per share (“EPS”) of $0.35
  • Adjusted for Mortgage Servicing Rights recapture (“OMSR”), net income is higher by 14.0 percent compared to the prior year
  • Noninterest expense of $10.8 million declined 0.8 percent from the prior year
  • Loan growth of $14.2 million from the linked quarter, or 5.9 percent annualized
  • Deposit growth of $23.5 million from the linked quarter, or 8.6 percent annualized

On 6ix: 6ix.com/news/sb-financial-group-announces-first-quarter-2023-results

DEFIANCE, Ohio, April 20, 2023 (GLOBE NEWSWIRE) -- 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 ended March 31, 2023.

First quarter 2023 highlights:

  • Net income of $2.5 million decreased 12.9 percent compared to the prior year with diluted earnings per share (“EPS”) of $0.35
  • Adjusted for Mortgage Servicing Rights recapture (“OMSR”), net income is higher by 14.0 percent compared to the prior year
  • Noninterest expense of $10.8 million declined 0.8 percent from the prior year
  • Loan growth of $14.2 million from the linked quarter, or 5.9 percent annualized
  • Deposit growth of $23.5 million from the linked quarter, or 8.6 percent annualized
  • Stable asset quality with nonperforming assets at 35 basis points
Earnings HighlightsThree Months Ended
($ in thousands, except per share & ratios)Mar. 2023Mar. 2022% Change
Operating revenue$13,990$14,279-2.0%
Interest income13,8249,39547.1%
Interest expense3,500918281.3%
Net interest income10,3248,47721.8%
Provision for credit losses250-0.0%
Noninterest income3,6665,802-36.8%
Noninterest expense10,77310,859-0.8%
Net income2,4502,813-12.9%
Earnings per diluted share0.350.40-12.5%
Return on average assets0.73%0.83%-12.0%
Return on average equity8.37%8.08%3.6%

“Our Company experienced the volatility of the banking sector this quarter and it has impacted our earnings results,” said Mark A. Klein, Chairman, President, and CEO of SB Financial. “Liquidity concerns resulted in a much more competitive arena for deposits and funding in the quarter, which drove our deposit beta significantly higher and reduced margin income. We still were able to add loan balances in the quarter even as we have begun to examine all of our credit underwriting standards.”

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income, was down from both the linked quarter and the prior year quarter by 4.3 and 2.0 percent, respectively. Operating revenue was negatively impacted by the decline in mortgage banking revenue and higher funding costs.

  • Net interest income was down 5.3 percent from the linked quarter but up 21.8 percent from the year ago quarter.
  • Net interest margin was up from the prior year by 68 basis points, primarily from the shift in mix of our balance sheet with cash and securities reallocated to the loan portfolio offset by the shift in our funding mix to higher cost term deposits.
  • Noninterest income was down 36.8 percent from the year ago quarter, due to lower mortgage volume and OMSR recapture.

Mortgage Loan Business

Mortgage loan originations for the first quarter of 2023 were $49.3 million, down $48.0 million, or 49.3 percent, from the year-ago quarter; likewise, total sales of originated loans were $22.6 million, down $49.5 million, or 68.7 percent.

Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $1.2 million for the first quarter of 2023, compared to $2.9 million for the year-ago quarter. The mortgage servicing valuation adjustment for the first quarter of 2023 was a positive $0.1 million, compared to a positive adjustment of $0.9 million for the first quarter of 2022. The servicing portfolio at March 31, 2023, was $1.34 billion, which was down 2.3 percent to the prior year.

Mr. Klein noted, “While we added producers in our high growth markets of Indianapolis and Columbus, mortgage origination volume was constrained by the rate environment. Our pipelines are improving and notably nearly 75 percent of the pipeline is saleable product, which is back to our more normal business model.”

Mortgage Banking
($ in thousands)Mar. 2023Dec. 2022Sep. 2022Jun. 2022Mar. 2022Annual Growth
Mortgage originations$49,366$51,219$68,557$95,454$97,394$(48,028)
Mortgage sales25,80323,59039,17649,91572,154(46,351)
Mortgage servicing portfolio1,344,1581,352,0161,362,6661,369,7321,375,554(31,396)
Mortgage servicing rights13,54813,50313,47313,40813,135413
Mortgage servicing revenue
Loan servicing fees844851858863861(17)
OMSR amortization(292)(310)(396)(496)(547)255
Net administrative fees552541462367314238
OMSR valuation adjustment568665239890(834)
Net loan servicing fees6086275276061,204(596)
Gain on sale of mortgages5995508761,1961,676(1,077)
Mortgage banking revenue, net$1,207$1,177$1,403$1,802$2,880$(1,673)

Noninterest Income and Noninterest Expense

Noninterest income declined for the first quarter, from both the linked quarter and prior year. Gain-on-sale from mortgage loans were down significantly from the prior year and total sales were down over $46 million. The Title insurance business was off nearly 40 percent, reflecting the lower level of residential volume.

For the first quarter of 2023, noninterest expense of $10.8 million was down $0.1 million or 0.8 percent compared to the prior year quarter. Overall head count is down from the linked quarter by 4.9 percent as we continue to right size the mortgage business line. Commission expense for both mortgage and SBA is down compared to the prior year due to the lower total origination volume.

Mr. Klein stated, “We have undertaken a full scale review of our expense structure as we understand the headwinds that revenue growth will encounter in 2023. Our mortgage business line infrastructure has been reduced and we are looking at other areas to provide meaningful expense reductions.”

Noninterest Income / Noninterest Expense
($ in thousands, except ratios)Mar. 2023Dec. 2022Sep. 2022Jun. 2022Mar. 2022Annual Growth
Noninterest Income (NII)$3,666$3,713$4,043$4,673$5,802$(2,136)
NII / Total Revenue26.2%25.4%27.9%32.8%40.6%-14.4%
NII / Average Assets1.1%1.1%1.2%1.4%1.7%-0.6%
Total Revenue Growth-2.0%-6.7%-13.2%-9.1%-46.9%44.9%
Noninterest Expense (NIE)$10,773$10,269$10,384$10,802$10,859$(86)
Efficiency Ratio76.9%70.2%71.6%75.6%75.9%1.0%
NIE / Average Assets3.2%3.1%3.2%3.3%3.2%0.0%
Net Noninterest Expense/Avg. Assets-2.1%-2.0%-2.0%-1.9%-1.5%-0.6%
Total Expense Growth-0.8%-11.2%-7.7%-2.5%-0.5%-0.3%

Balance Sheet

Total assets as of March 31, 2023, were $1.34 billion, or in line with the year ago quarter primarily due to the increase in the loan portfolio which was offset by declines in cash and investments. Total shareholders’ equity as of March 31, 2023, was $119.8 million, down from the prior year but compared to the linked quarter was higher due to the declining impairment of our bond portfolio. Excluding the impact of the valuation adjustment, equity increased $3.1 million or 2.1 percent. Our adoption of CECL on January 1st resulted in a reduction of equity that was transferred into our allowance for credit losses. SB Financial repurchased 56,000 shares of our stock during the quarter.

The investment portfolio of $237.9 million, represented 17.7 percent of assets at March 31, 2023, and was down $27.4 million or 10.3 percent from the year-ago period. Total loans held for investment were $976.3 million at March 31, 2023, up $125.6 million, or 14.8 percent, from March 31, 2022.

Deposit balances of $1.11 billion at March 31, 2023, decreased by $27.9 million, or 2.5 percent, since March 31, 2022. However, deposits have increased from the linked quarter by $23.5 million and have increased for three consecutive quarters. The growth in deposits has come with a significant shift in the mix as time deposits now comprise 21.1 percent of the total compared to 13.1 percent at March 31, 2022.

Mr. Klein continued, “Loan growth continued in the quarter and compared to the prior year we have increased our loan portfolio by over $125 million which has led to a positive mix shift on the asset side of the balance sheet. Like every community bank, the quest for deposits and low-cost funding was challenging. We are pleased that we have been able to grow deposits over the last three quarters, albeit at a higher cost.”

Loan Balances
($ in thousands, except ratios)Mar. 2023Dec. 2022Sep. 2022Jun. 2022Mar. 2022Annual Growth
Commercial$126,065$128,534$128,565$127,711$124,857$1,208
% of Total12.9%13.4%13.9%14.3%14.7%1.0%
Commercial RE419,024412,636404,710404,260400,10118,923
% of Total42.9%42.9%43.7%45.1%47.0%4.7%
Agriculture57,76164,38860,52260,58655,7412,020
% of Total5.9%6.7%6.5%6.8%6.6%3.6%
Residential RE309,684291,512267,135241,614214,01595,669
% of Total31.7%30.3%28.9%27.0%25.2%44.7%
Consumer & Other63,77865,00564,31761,44055,9577,821
% of Total6.5%6.8%7.0%6.9%6.6%14.0%
Total Loans$976,312$962,075$925,249$895,611$850,671$125,641
Total Growth Percentage14.8%
Deposit Balances
($ in thousands, except ratios)Mar. 2023Dec. 2022Sep. 2022Jun. 2022Mar. 2022Annual Growth
Non-Int DDA$237,175$256,799$250,791$239,676$252,273$(15,098)
% of Total21.4%23.6%23.1%22.4%22.2%-6.0%
Interest DDA188,497191,719199,523198,286211,152(22,655)
% of Total17.0%17.6%18.4%18.5%18.6%-10.7%
Savings227,974191,272201,402215,285236,394(8,420)
% of Total20.5%17.6%18.5%20.1%20.8%-3.6%
Money Market222,203255,995258,975276,274289,699(67,496)
% of Total20.0%23.6%23.8%25.8%25.5%-23.3%
Time Deposits234,295190,880175,202142,258148,55385,742
% of Total21.1%17.6%16.1%13.3%13.1%57.7%
Total Deposits$1,110,144$1,086,665$1,085,893$1,071,779$1,138,071$(27,927)
Total Growth Percentage-2.5%

Asset Quality

SB Financial reported nonperforming assets of $4.7 million as of March 31, 2023, down $0.9 million or 16.0 percent from the year-ago quarter. The coverage ratio of problem loans to the allowance for credit losses was at 382.4 percent at March 31, 2023, which was up over 100 basis points from the prior year due in large part to the expansion of the allowance from the CECL adjustment of $1.4 million.

Nonperforming AssetsAnnual Change
($ in thousands, except ratios)Mar. 2023Dec. 2022Sep. 2022Jun. 2022Mar. 2022
Commercial & Agriculture$185$114$114$140$142$43
% of Total Com./Ag. loans0.10%0.06%0.06%0.07%0.08%30.3%
Commercial RE199210223359544(345)
% of Total CRE loans0.05%0.05%0.06%0.09%0.14%-63.4%
Residential RE2,7422,9673,1293,1763,198(456)
% of Total Res. RE loans0.89%1.02%1.17%1.31%1.49%-14.3%
Consumer & Other270391280323409(139)
% of Total Con./Oth. loans0.42%0.60%0.44%0.53%0.73%-34.0%
Total Nonaccruing Loans3,3963,6823,7463,9984,293(897)
% of Total loans0.35%0.38%0.40%0.45%0.50%-20.9%
Accruing Restructured Loans642654668683762(120)
Total Change (%)-15.7%
Total Nonaccruing & Restructured Loans4,0384,3364,4144,6815,055(1,017)
% of Total loans0.41%0.45%0.48%0.52%0.59%-20.1%
Foreclosed Assets and Other Assets650777756730527123
Total Change (%)23.3%
Total Nonperforming Assets$4,688$5,113$5,170$5,411$5,582$(894)
% of Total assets0.35%0.38%0.40%0.42%0.42%-16.0%

Webcast and Conference Call

The Company will hold the first quarter 2023 earnings conference call and webcast on April 21, 2023, at 11:00 a.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at ir.yourstatebank.com. An audio replay of the call will be available on the Company’s website.

About SB Financial Group

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

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, the duration and scope of the COVID-19 outbreak in the United States and the market areas in which SB Financial and its subsidiaries operate, including the impact to the state and local economies of prolonged shelter in place orders and the pandemic generally, 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 anon-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. KleinChairman, President and Chief Executive Officer[email protected]Anthony V. CosentinoExecutive Vice President and Chief Financial Officer[email protected]
SB FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS - (Unaudited)
MarchDecemberSeptemberJuneMarch
($ in thousands)20232022202220222022
ASSETS
Cash and due from banks$21,625$27,817$27,934$29,567$130,003
Interest bearing time deposits1,3802,1312,1341,6911,894
Available-for-sale securities237,917238,780243,233266,162265,311
Loans held for sale5,5922,0732,9794,2424,737
Loans, net of unearned income976,312962,075925,249895,611850,671
Allowance for credit losses(15,442)(13,818)(13,824)(13,801)(13,804)
Premises and equipment, net22,62122,82922,84223,12223,039
Federal Reserve and FHLB Stock, at cost6,0546,3265,2305,3035,303
Foreclosed assets and other assets650777756730527
Interest receivable3,9264,0913,5563,2562,815
Goodwill23,23923,23923,23923,23923,239
Cash value of life insurance29,02428,87028,71328,55617,932
Mortgage servicing rights13,54813,50313,47313,40813,135
Other assets14,84716,94017,86312,88610,328
Total assets$1,341,293$1,335,633$1,303,377$1,293,972$1,335,130
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits
Non interest bearing demand$237,175$256,799$250,791$239,676$252,273
Interest bearing demand188,497191,719199,523198,286211,152
Savings227,974191,272201,402215,285236,394
Money market222,203255,995258,975276,274289,699
Time deposits234,295190,880175,202142,258148,553
Total deposits1,110,1441,086,6651,085,8931,071,7791,138,071
Short-term borrowings15,99814,92319,75430,77219,035
Federal Home Loan Bank advances44,50060,00035,00025,0005,500
Trust preferred securities10,31010,31010,31010,31010,310
Subordinated debt net of issuance costs19,60619,59419,58219,57019,558
Interest payable1,441769623307536
Other liabilities19,53524,94417,58711,6789,483
Total liabilities1,221,5341,217,2051,188,7491,169,4161,202,493
Shareholders' Equity
Common stock61,31961,31961,31961,31961,319
Additional paid-in capital14,95315,08715,00015,06914,872
Retained earnings101,548101,96699,30996,80994,833
Accumulated other comprehensive income (loss)(29,671)(32,120)(33,426)(22,210)(13,659)
Treasury stock(28,390)(27,824)(27,574)(26,431)(24,728)
Total shareholders' equity119,759118,428114,628124,556132,637
Total liabilities and shareholders' equity$1,341,293$1,335,633$1,303,377$1,293,972$1,335,130
SB FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)
($ in thousands, except per share & ratios)At and for the Three Months EndedSix Months Ended
MarchDecemberSeptemberJuneMarchJuneJune
Interest income2023202220222022202220232022
Loans
Taxable$12,126$11,222$10,084$8,880$8,052$12,126$16,932
Tax exempt116109927361116134
Securities
Taxable1,5351,5591,5361,4691,2351,5352,704
Tax exempt47475252474799
Total interest income13,82412,93711,76410,4749,39513,82419,869
Interest expense
Deposits2,5781,4408525676182,5781,185
Repurchase agreements & other107811131024
Federal Home Loan Bank advances553258180383955377
Trust preferred securities164138997153164124
Subordinated debt195194195194195195389
Total interest expense3,5002,0371,3348819183,5001,799
Net interest income10,32410,90010,4309,5938,47710,32418,070
Provision for credit losses250----250-
Net interest income after provision for loan losses10,07410,90010,4309,5938,47710,07418,070
Noninterest income
Wealth management fees9179079309369559171,891
Customer service fees8258808448607948251,654
Gain on sale of mtg. loans & OMSR5995508761,1961,6765992,872
Mortgage loan servicing fees, net6086275276061,2046081,810
Gain on sale of non-mortgage loans2410512516716924336
Title insurance revenue3734544766976023731,299
Gain (loss) on sale of assets(11)18(12)-55(11)55
Other331172277211347331558
Total noninterest income3,6663,7134,0434,6735,8023,66610,475
Noninterest expense
Salaries and employee benefits5,9135,6775,8586,4186,1895,91312,607
Net occupancy expense7847637697197427841,461
Equipment expense9811,0179188278549811,681
Data processing fees6466276646435766461,219
Professional fees8637387667609508631,710
Marketing expense198258200222231198453
Telephone and communication expense121124134105111121216
Postage and delivery expense871217511011687226
State, local and other taxes228277250277278228555
Employee expense188157145175136188311
Other expenses7645106055466767641,222
Total noninterest expense10,77310,26910,38410,80210,85910,77321,661
Income before income tax expense2,9674,3444,0883,4643,4202,9676,884
Income tax expense5178117466306075171,237
Net income$2,450$3,533$3,342$2,834$2,813$2,450$5,647
Common share data:
Basic earnings per common share$0.35$0.51$0.48$0.40$0.40$0.35$0.80
Diluted earnings per common share$0.35$0.50$0.47$0.40$0.40$0.35$0.79
Average shares outstanding (in thousands):
Basic:6,9336,9456,9687,0757,0356,9337,055
Diluted:7,0087,0217,0337,1497,1007,0087,116
SB FINANCIAL GROUP, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)
($ in thousands, except per share & ratios)At and for the Three Months EndedSix Months Ended
MarchDecemberSeptemberJuneMarchJuneJune
SUMMARY OF OPERATIONS2023202220222022202220232022
Net interest income$10,324$10,900$10,430$9,593$8,477$10,324$18,070
Tax-equivalent adjustment43413833294362
Tax-equivalent net interest income10,36710,94110,4689,6268,50610,36718,132
Provision for credit loss250------
Noninterest income3,6663,7134,0434,6735,8023,66610,475
Total operating revenue13,99014,61314,47314,26614,27913,99028,545
Noninterest expense10,77310,26910,38410,80210,85910,77321,661
Pre-tax pre-provision income3,2174,3444,0883,4643,4203,2176,884
Pretax income2,9674,3444,0883,4643,4203,2176,884
Net income2,4503,5333,3422,8342,8132,4505,647
PER SHARE INFORMATION:
Basic earnings per share (EPS)0.350.510.480.400.400.350.80
Diluted earnings per share0.350.500.470.400.400.350.79
Common dividends0.1250.1250.1200.1200.1150.1250.235
Book value per common share17.3717.0816.4917.7518.6517.3717.75
Tangible book value per common share (TBV)13.9313.6513.0714.3615.3113.9314.36
Market price per common share14.1616.9516.8517.2619.9114.1617.26
Market price to TBV101.7%124.2%128.9%120.2%130.1%101.7%120.2%
Market price to trailing 12 month EPS8.29.69.69.310.08.29.3
PERFORMANCE RATIOS:
Return on average assets (ROAA)0.73%1.08%1.03%0.87%0.83%0.73%0.85%
Pre-tax pre-provision ROAA0.96%1.32%1.26%1.06%1.01%1.04%1.11%
Return on average equity8.37%12.17%10.89%8.89%8.08%8.37%8.46%
Return on average tangible equity10.50%15.30%13.51%10.93%9.75%10.51%10.30%
Efficiency ratio76.85%70.16%71.63%75.60%75.93%76.85%75.76%
Earning asset yield4.49%4.27%3.89%3.45%2.96%4.49%3.20%
Cost of interest bearing liabilities1.46%0.90%0.58%0.39%0.39%1.46%0.38%
Net interest margin3.35%3.60%3.45%3.15%2.67%3.36%2.91%
Tax equivalent effect0.02%0.01%0.01%0.01%0.01%0.01%0.01%
Net interest margin, tax equivalent3.37%3.61%3.46%3.16%2.68%3.37%2.92%
Non interest income/Average assets1.10%1.13%1.24%1.43%1.72%1.10%1.58%
Non interest expense/Average assets3.23%3.13%3.19%3.31%3.22%3.23%3.26%
Net noninterest expense/Average assets-2.13%-2.00%-1.95%-1.88%-1.50%-2.13%-1.68%
ASSET QUALITY RATIOS:
Gross charge-offs6979996918
Recoveries813268814
Net charge-offs616(23)31614
Nonaccruing loans/Total loans0.35%0.38%0.40%0.45%0.50%0.35%0.45%
Nonperforming loans/Total loans0.41%0.45%0.48%0.52%0.59%0.41%0.52%
Nonperforming assets/Loans & OREO0.48%0.53%0.56%0.60%0.66%0.48%0.60%
Nonperforming assets/Total assets0.35%0.38%0.40%0.42%0.42%0.35%0.42%
Allowance for credit loss/Nonperforming loans382.42%318.68%313.26%294.83%273.08%382.42%294.83%
Allowance for credit loss/Total loans1.58%1.44%1.49%1.54%1.62%1.58%1.54%
Net loan charge-offs/Average loans (ann.)0.03%0.00%(0.01%)0.00%0.00%0.03%0.00%
CAPITAL & LIQUIDITY RATIOS:
Loans/ Deposits87.94%88.53%85.21%83.56%74.75%87.94%83.56%
Equity/ Assets8.93%8.87%8.79%9.63%9.93%8.93%9.63%
Tangible equity/Tangible assets7.29%7.22%7.10%7.93%8.30%7.29%7.93%
Common equity tier 1 ratio (Bank)13.47%13.42%13.23%13.21%13.71%13.47%13.21%
END OF PERIOD BALANCES
Total assets1,341,2931,335,6331,303,3771,293,9721,335,1301,341,2931,293,972
Total loans976,312962,075925,249895,611850,671976,312895,611
Deposits1,110,1441,086,6651,085,8931,071,7791,138,0711,110,1441,071,779
Stockholders equity119,759118,428114,628124,556132,637119,759124,556
Goodwill and intangibles23,73223,75323,77023,78723,80423,73223,787
Tangible equity96,02794,67590,858100,769108,83396,027100,769
Mortgage servicing portfolio1,344,1581,352,0161,362,6661,369,7321,375,5541,344,1581,369,732
Wealth/Brokerage assets under care518,009507,093480,947500,487560,698518,009500,487
Total assets under care3,203,4603,194,7423,146,9903,164,1913,271,3823,203,4603,164,191
Full-time equivalent employees255268271267256255267
Period end common shares outstanding6,8946,9356,9507,0177,1116,8947,017
Market capitalization (all)97,626117,556117,113121,105141,57597,626121,105
AVERAGE BALANCES
Total assets1,335,0561,314,4191,302,2971,305,8151,350,9821,335,0561,328,216
Total earning assets1,232,0181,211,6741,209,9581,216,1241,270,2181,232,0181,243,017
Total loans970,813937,898909,909870,439832,825970,813851,736
Deposits1,098,9351,094,4911,085,8211,108,8901,134,2341,098,9351,121,373
Stockholders equity117,071116,114122,738127,519139,214117,071133,471
Goodwill and intangibles23,74323,76123,77823,79623,80123,78323,798
Tangible equity93,32892,35398,960103,723115,41393,288109,673
Average basic shares outstanding6,9336,9456,9687,0757,0356,9337,055
Average diluted shares outstanding7,0087,0217,0337,1497,1007,0087,116
SB FINANCIAL GROUP, INC.
Rate Volume Analysis - (Unaudited)
For the Three Months Ended Mar. 31, 2023 and 2022
($ in thousands)Three Months Ended Mar. 31, 2023Three Months Ended Mar. 31, 2022
AverageAverageAverageAverage
AssetsBalanceInterestRateBalanceInterestRate
Taxable securities/cash$253,449$1,5352.42%$429,839$1,2351.15%
Nontaxable securities7,756472.42%7,554472.49%
Loans, net970,81312,2425.04%832,8258,1133.90%
Total earning assets1,232,01813,8244.49%1,270,2189,3952.96%
Cash and due from banks11,0678,156
Allowance for loan losses(14,763)(13,807)
Premises and equipment22,85825,317
Other assets83,87661,098
Total assets$1,335,056$1,350,982
Liabilities
Savings, MMDA and interest bearing demand$643,081$1,2850.80%$733,095$3980.22%
Time deposits214,9781,2932.41%155,0062200.57%
Repurchase agreements & other18,618100.21%25,115130.21%
Advances from Federal Home Loan Bank49,1775534.50%5,500392.84%
Trust preferred securities10,3101646.36%10,310532.06%
Subordinated debt19,5981953.98%19,5521953.99%
Total interest bearing liabilities955,7623,5001.46%948,5789180.39%
Non interest bearing demand240,876-246,133-
Total funding1,196,6381.17%1,194,7110.31%
Other liabilities21,34717,057
Total liabilities1,217,9851,211,768
Equity117,071139,214
Total liabilities and equity$1,335,056$1,350,982
Net interest income$10,324$8,477
Net interest income as a percent of average interest-earning assets - GAAP measure3.35%2.67%
Net interest income as a percent of average interest-earning assets - non GAAP3.37%2.68%
- Computed on a fully tax equivalent (FTE) basis
Non-GAAP reconciliationThree Months EndedTwelve Months Ended
($ in thousands, except per share & ratios)Mar. 31, 2023Mar. 31, 2022Mar. 31, 2023Mar. 31, 2022
Total Operating Revenue$13,990$14,279$13,990$68,581
Adjustment to (deduct)/add OMSR recapture/impairment *(56)(889)(1,279)(3,436)
Adjusted Total Operating Revenue13,93413,39012,71165,145
Income before Income Taxes2,9673,4202,96722,723
Adjustment for OMSR *(56)(889)(1,279)(3,436)
Adjusted Income before Income Taxes2,9112,5311,68819,287
Provision for Income Taxes5176075174,446
Adjustment for OMSR **(12)(187)(269)(722)
Adjusted Provision for Income Taxes5054202483,725
Net Income2,4502,8132,45018,277
Adjustment for OMSR *(44)(703)(1,010)(2,714)
Adjusted Net Income2,4062,1101,44015,563
Diluted Earnings per Share0.350.400.352.56
Adjustment for OMSR *(0.01)(0.10)(0.14)(0.38)
Adjusted Diluted Earnings per Share$0.34$0.30$0.21$2.18
Return on Average Assets0.73%0.83%0.73%1.38%
Adjustment for OMSR *-0.01%-0.21%-0.08%-0.21%
Adjusted Return on Average Assets0.72%0.62%0.66%1.18%
*valuation adjustment to the Company's mortgage servicing rights
**tax effect is calculated using a 21% statutory federal corporate income tax rate
Source: SB Financial Group, Inc.

SB Financial Group, Inc. on 6ix

In the deck

Story so far

Earlier from SB Financial

Later from SB Financial

All SB Financial news releases