Connect with us

Bussiness

Business First Bancshares, Inc., Announces Financial Results for Q3 2024

Published

on

Business First Bancshares, Inc., Announces Financial Results for Q3 2024

b1BANK

b1BANK

BATON ROUGE, La., Oct. 24, 2024 (GLOBE NEWSWIRE) — Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of b1BANK, today announced its unaudited results for the quarter ended September 30, 2024, including net income available to common shareholders of $16.5 million or $0.65 per diluted common share, increases of $0.6 million and $0.03, respectively, compared to the linked quarter ended June 30, 2024. On a non-GAAP basis, core net income for the quarter ended September 30, 2024, which excludes certain income and expenses, was $17.2 million or $0.68 per diluted common share, increases of $1.0 million and $0.04, from the linked quarter.

“In the third quarter our team again demonstrated consistent improvement in fundamental performance,” said Jude Melville, chairman, president and CEO of Business First Bancshares. “Measured and productive growth, strengthened capital ratios, improved margins and increased income from newer non-spread-based lines of business, in addition to expense discipline of which I am especially proud, which positions us solidly to continue meeting our stakeholders’ expectations in coming quarters.”

On Thursday, October 24, 2024, Business First’s board of directors declared a quarterly preferred dividend in the amount of $18.75 per share, which is the full quarterly dividend of 1.875% based on the per annum rate of 7.50%. Additionally, the board of directors declared a quarterly common dividend based upon financial performance for the third quarter in the amount of $0.14 per share. The preferred and common dividends will be paid on November 30, 2024, or as soon thereafter as practicable, to the shareholders of record as of November 15, 2024.

Quarterly Highlights

  • Net Interest Margin (NIM) Expansion. For the quarter ended September 30, 2024, net interest income totaled $56.1 million and net interest margin and net interest spread were 3.51% and 2.54%, respectively, compared to $54.0 million, 3.45% and 2.47% for the linked quarter. Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $0.7 million) were 3.46% and 2.50% for the quarter ended September 30, 2024, compared to 3.34% and 2.37% (excluding loan discount accretion of $1.7 million) for the linked quarter.

  • Noninterest Income Investments.   Business First continued to show signs of improvement in noninterest income revenue sources. For the quarter ended September 30, 2024, the newly formed customer swap business produced revenue of $0.9 million, an increase of $0.7 million when compared to the linked quarter.

  • Measured Loan Growth. Loans held for investment increased $57.3 million or 1.11%, 4.41% annualized, from the linked quarter.

  • Deposit Growth. During the quarter ended September 30, 2024, deposits increased $77.3 million or 1.39%, 5.53% annualized, compared to the linked quarter.

  • Oakwood Acquisition. On October 1, 2024, Business First closed its previously announced acquisition of Oakwood Bancshares, Inc. (Oakwood) and its wholly-owned subsidiary, Oakwood Bank. Oakwood had approximately $863.6 million of total assets, $700.2 million of loans, and $741.3 million of deposits as of September 30, 2024.

  • b1BANK President Appointment. N. Jerome “Jerry” Vascocu Jr. was promoted to the position of b1BANK president, effective October 16, 2024. Prior to his promotion to president of b1BANK, Jerry Vascocu served as b1BANK’s executive vice president and chief administrative officer since joining the bank in 2022. Jude Melville, who previously served as president, retains the titles of chairman and chief executive officer of the bank.

Statement of Financial Condition

Loans

Loans held for investment increased $57.3 million or 1.11%, 4.41% annualized, from the linked quarter. Loan growth from the linked quarter was largely attributable to net growth in the commercial real estate portfolio of $58.3 million and $16.9 million in the C&D portfolio.

Production was led by the North Louisiana and New Orleans regions which accounted for approximately three-fourths of net loan growth from the linked quarter based on unpaid principal balance. Based on unpaid principal balances, Texas-based loans represent approximately 35% of the overall loan portfolio as of September 30, 2024, which was down from 36% from the linked quarter due to net paydowns in the quarter.

Credit Quality

Credit quality metrics remain solid, but some migration occurred during the quarter ended September 30, 2024, compared to the linked quarter. The ratio of nonperforming loans compared to loans held for investment increased 7 basis points to 0.50% at September 30, 2024, while the ratio of nonperforming assets compared to total assets increased 4 basis points to 0.40% at September 30, 2024. The increases were attributable to a $4.9 million increase in nonaccrual loans compared to the linked quarter.

Securities

The securities portfolio increased $41.0 million or 4.69%, from the linked quarter, impacted by $27.4 million in positive fair value adjustments. The securities portfolio, based on estimated fair value, represented 13.30% of total assets as of September 30, 2024.

Deposits

Deposits increased $77.3 million or 1.39%, 5.53% annualized, for the quarter ended September 30, 2024, compared to the linked quarter. During the same quarter, interest-bearing accounts drove the increase with $196.5 million in growth, offset by $119.3 million reduction in non-interest bearing accounts compared to the linked quarter.

The increase in interest-bearing deposits was largely attributable to a $160.8 million increase in money market accounts. The weighted average money market portfolio rate declined by 35 basis points from the linked quarter, from 4.22% to 3.87%.

Borrowings

Borrowings increased $65.0 million, or 15.17%, from the linked quarter due primarily to an additional short-term, 14-day Federal Home Loan Bank advance with a rate of 4.88% which matured on October 1, 2024, and was subsequently refinanced.

Shareholders’ Equity

Accumulated other comprehensive income (AOCI) increased $21.6 million, or 31.92%, during the third quarter due to positive after-tax fair value adjustments in the securities portfolio. Book value per common share increased to $24.59 at September 30, 2024, compared to $23.24 at June 30, 2024, a 5.81% increase from the linked quarter. On a non-GAAP basis, tangible book value per common share increased from $19.22 at June 30, 2024, to $20.60 at September 30, 2024, a 7.18% increase from the linked quarter.

Results of Operations

Net Interest Income

For the quarter ended September 30, 2024, net interest income totaled $56.1 million, compared to $54.0 million from the linked quarter. Loan and interest-earning asset yields of 7.12% and 6.42%, respectively, increased 5 and 4 basis points, respectively, compared to 7.07% and 6.38% from the linked quarter. Both ratio increases were impacted by $1.0 million less in loan discount accretion. Net interest margin and net interest spread were 3.51% and 2.54% compared to 3.45% and 2.47% for the linked quarter. The overall cost of funds, which included noninterest-bearing deposits, remained stable at 3.07% from the linked quarter.

Non-GAAP net interest income (excluding loan discount accretion of $0.7 million) totaled $55.4 million for the quarter ended September 30, 2024, compared to $52.3 million (excluding loan discount accretion of $1.7 million) for the linked quarter. Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $0.7 million) were 3.46% and 2.50%, respectively, for the quarter ended September 30, 2024, compared to 3.34% and 2.37% (excluding loan discount accretion of $1.7 million) for the linked quarter. Excluding loan discount accretion, loan yields increased 13 basis points to 7.07% from 6.94%, and interest earnings asset yields increased 10 basis points to 6.38% from 6.28%, compared to the linked quarter. Yield improvements were partially driven by Business First’s increased production in its factoring portfolio.

Provision for Credit Losses

During the quarter ended September 30, 2024, Business First recorded a provision for credit losses of $1.7 million, compared to $1.3 million from the linked quarter. The current quarter’s reserve growth was largely attributable to net charge-offs, loan growth, changes in qualitative factors, and slight deterioration in the economic forecasts.

Other Income

For the quarter ended September 30, 2024, other income decreased $1.4 million or 11.51%, compared to the linked quarter. The net decrease was largely attributable to a $1.9 million gain on sale of a single, U.S. Small Business Administration (SBA) loan in the linked quarter, partially offset by an increase of $0.7 million in swap fee income for the quarter ended September 30, 2024.

Other Expenses

For the quarter ended September 30, 2024, other expenses decreased by $660,000 or 1.53%, compared to the linked quarter. The decrease was largely attributable to a $646,000 decrease in salaries and employee benefits due to lower self-insurance claims.

Excluding non-GAAP other expenses, Business First’s core expenses decreased by $1.1 million from the linked quarter due to the previously mentioned $646,000 decrease in salaries and employee benefits and $511,000 in core conversion expenses attributable to Business First’s core conversion scheduled for the second quarter of 2025.

Return on Assets and Common Equity

Return to common shareholders on average assets and common equity, each on an annualized basis, were 0.97% and 10.76% for the quarter ended September 30, 2024, compared to 0.95% and 10.94%, respectively, for the linked quarter. Non-GAAP return to common shareholders on average assets and common equity, each on an annualized basis, were 1.01% and 11.23% for the quarter ended September 30, 2024, compared to 0.98% and 11.22%, respectively, for the linked quarter. Returns on equity for the current quarter were offset by the large increase in AOCI compared to the linked quarter. Excluding the $13.2 million average AOCI increase during the quarter, the non-GAAP return on common equity for the quarter improved to 11.48%.

Conference Call and Webcast

Executive management will host a conference call and webcast to discuss results on Thursday, October 24, 2024, at 4:00 p.m. Central Time. Interested parties may attend the call by dialing toll-free 1-800-715-9871 (North America only), conference ID 5274174, or asking for the Business First Bancshares conference call. The live webcast can be found at https://edge.media-server.com/mmc/p/a2ui6eo8. On the day of the presentation, the corresponding slide presentation will be available to view on the b1BANK website at https://www.b1bank.com/shareholder-info.

About Business First Bancshares, Inc.

Business First Bancshares, Inc., (Nasdaq: BFST) through its banking subsidiary b1BANK, has $6.9 billion in assets, $6.9 billion in assets under management through b1BANK’s affiliate Smith Shellnut Wilson, LLC (SSW) (excludes $0.9 billion of b1BANK assets managed by SSW) and operates Banking Centers and Loan Production Offices in markets across Louisiana and Texas, providing commercial and personal banking products and services. Commercial banking services include commercial loans and letters of credit, working capital lines and equipment financing, and treasury management services. b1BANK was awarded #1 Best-In-State Bank, Louisiana, by Forbes and Statista, and is a multiyear winner of American Banker’s “Best Banks to Work For.” Visit b1BANK.com for more information.

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures (e.g., referenced as “core” or “tangible”) intended to supplement, not substitute for, comparable GAAP measures. “Core” measures typically adjust income available to common shareholders for certain significant activities or transactions that, in management’s opinion, can distort period-to-period comparisons of Business First’s performance. Transactions that are typically excluded from non-GAAP “core” measures include realized and unrealized gains/losses on former bank premises and equipment, investment sales, acquisition-related expenses (including, but not limited to, legal costs, system conversion costs, severance and retention payments, etc.). “Tangible” measures adjust common equity by subtracting goodwill, core deposit intangibles, and customer intangibles, net of accumulated amortization. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of Business First’s core business. These non-GAAP disclosures are not necessarily comparable to non-GAAP measures that may be presented by other companies. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of the tables below.

Special Note Regarding Forward-Looking Statements

Certain statements contained in this release may not be based on historical facts and are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements may be identified by their reference to a future period or periods or by the use of forward-looking terminology such as “anticipate,” “believe,” “estimate,” “expect,” “may,” “might,” “will,” “would,” “could,” or “intend.” We caution you not to place undue reliance on the forward-looking statements contained in this news release, in that actual results could differ materially from those indicated in such forward-looking statements as a result of a variety of factors, including those factors specified in our Annual Report on Form 10-K and other public filings. We undertake no obligation to update these forward-looking statements to reflect events or circumstances that occur after the date of this news release.

Additional Information

For additional information about Business First, you may obtain Business First’s reports that are filed with the Securities and Exchange Commission (SEC) free of charge by using the SEC’s EDGAR service on the SEC’s website at www.SEC.gov or by contacting the SEC for further information at 1-800-SEC-0330. Alternatively, these documents can be obtained free of charge from Business First by directing a request to: Business First Bancshares, Inc., 500 Laurel Street, Suite 101, Baton Rouge, Louisiana 70801, Attention: Corporate Secretary.

No Offer or Solicitation

This release does not constitute or form part of any offer to sell, or a solicitation of an offer to purchase, any securities of Business First. There will be no sale of securities in any jurisdiction in which such an offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.

 

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.

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

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.

 

 

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

 

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

 

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.

 

 

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

%

 

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

)

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.

 

Misty Albrecht
b1BANK
225.286.7879
Misty.Albrecht@b1BANK.com

Continue Reading