SB Financial Group, Inc.NASDAQ: SBFG

SB Financial Group Announces Second Quarter 2022 Results

· Issued by SB Financial Group, Inc. via GlobeNewswire

Key figures

  • Net income of $2.8 million ; diluted earnings per share (“EPS”) of $0.40 or a 23.1 percent decrease
  • Adjusted net income, excluding the impact of the Originated Mortgage Servicing Rights (“OMSR”) recapture of $0.2 million was $2.6 million , with EPS of $0.37
  • Mortgage origination volume of $95.5 million , reflects a decrease of $69.4 million , or 42.1 percent
  • Net income of $5.6 million and diluted EPS of $0.79 , compared to $10.8 million , or $1.49 per share or a 47.0 percent decrease
  • Adjusted net income, excluding the impact of OMSR activity of $4.8 million , down $4.0 million or 45.9 percent

On 6ix: 6ix.com/news/sb-financial-group-announces-second-quarter-2022-results

DEFIANCE, Ohio, July 25, 2022 (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 second quarter and six months ended June 30, 2022.

Second quarter 2022 highlights over prior-year second quarter include:

  • Net income of $2.8 million; diluted earnings per share (“EPS”) of $0.40 or a 23.1 percent decrease
  • Adjusted net income, excluding the impact of the Originated Mortgage Servicing Rights (“OMSR”) recapture of $0.2 million was $2.6 million, with EPS of $0.37
  • Mortgage origination volume of $95.5 million, reflects a decrease of $69.4 million, or 42.1 percent

Six months ended June 30, 2022, highlights over prior-year six months include:

  • Net income of $5.6 million and diluted EPS of $0.79, compared to $10.8 million, or $1.49 per share or a 47.0 percent decrease
  • Adjusted net income, excluding the impact of OMSR activity of $4.8 million, down $4.0 million or 45.9 percent

Second quarter 2022 trailing twelve-month highlights include:

  • Loans excluding Paycheck Protection Program (“PPP”) loans, increased $79.3 million, or 9.7 percent from the prior year
  • Deposits decreased by $19.3 million, or 1.8 percent to $1.07 billion at quarter end
  • Mortgage origination volume of $472.1 million; servicing portfolio of $1.37 billion, which is up $0.05 billion, or 3.5 percent
HighlightsThree Months EndedSix Months Ended
($ in thousands, except per share & ratios)Jun. 2022Jun. 2021% ChangeJun. 2022Jun. 2021% Change
Operating revenue$14,266$15,694-9.1%$28,545$36,241-21.2%
Interest income10,47410,1633.1%19,86920,868-4.8%
Interest expense8811,006-12.4%1,7992,086-13.8%
Net interest income9,5939,1574.8%18,07018,782-3.8%
Provision for loan losses--0.0%-750-100.0%
Noninterest income4,6736,537-28.5%10,47517,459-40.0%
Noninterest expense10,80211,076-2.5%21,66121,985-1.5%
Net income2,8343,761-24.6%5,64710,842-47.9%
Earnings per diluted share0.400.52-23.1%0.791.49-47.0%
Return on average assets0.87%1.13%-23.0%0.85%1.66%-48.8%
Return on average equity8.88%10.42%-14.8%8.46%15.09%-43.9%
Non-GAAP Measures
Adjusted net income$2,643$3,840-31.2%$4,754$8,783-45.9%
Adjusted diluted EPS0.370.53-30.2%0.671.21-44.6%
Adjusted return on average assets0.81%1.16%-30.2%0.78%1.50%-48.0%
Adjusted pre-tax, pre-provision income3,2234,717-31.7%5,75410,900-47.2%

“We had very strong loan growth this quarter of $45 million, which is in addition to the $28 million in growth we achieved in Q1,” said Mark A. Klein, Chairman, President, and CEO of SB Financial. “For the first half of 2022 we have grown our loan balances by 8.9 percent over 2021 year end. This growth was across all categories and we had positive growth from nearly all of our regions. The prime rate increases coupled with the loan growth resulted in interest income increasing over 11 percent from the linked quarter.”

RESULTS OF OPERATIONS

Consolidated Revenue

Total operating revenue, consisting of net interest income and noninterest income, was down 9.1 percent from the second quarter of 2021, and flat from the linked quarter.

  • Net interest income was up from the year-ago quarter by 4.8 percent, and up 13.2 percent from the linked quarter.
  • Net interest margin on a fully taxable equivalent basis (FTE) was up from both year-ago and linked quarters by 23 and 49 basis points, respectively, as loan balances were up $44.9 million from the linked quarter. Net of PPP, our net interest margin is higher by 34 basis points compared to the prior year.
  • Noninterest income was down 29 and 19 percent from the year ago and linked quarters, respectively, due to lower mortgage volume and OMSR recapture.

Mortgage Loan Business

Mortgage loan originations for the second quarter of 2022 were $95.5 million, down $69.4 million, or 42.1 percent, from the year-ago quarter; likewise, total sales of originated loans were $49.9 million, down $69.1 million, or 58.1 percent.   For the first six months of 2022, SB Financial had total volume of $192.8 million, of which $141.4 million (73 percent) was new purchase/construction lending, $33.0 million was external refinance (17 percent), and the remaining $18.4 million (10 percent) was internal refinance.

Net mortgage banking revenue, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $1.8 million for the second quarter of 2022, compared to $4.0 million for the year-ago quarter. The mortgage servicing valuation adjustment for the second quarter of 2022 was a positive $0.2 million, compared to a negative adjustment of $0.1 million for the second quarter of 2021. For the first six months of 2022, the recapture of servicing rights was $1.1 million compared to a recapture of $2.6 million for the prior year six months. The aggregate servicing valuation impairment ended the quarter at $0.3 million.   The servicing portfolio at June 30, 2022, was $1.37 billion, up $0.05 billion, or 3.5 percent, from $1.32 billion at June 30, 2021.

Mr. Klein noted, “With fixed rate saleable mortgage rates above 5 percent for most of the quarter, we have continued to be flexible by originating more portfolio product with a special emphasis on the Private Client segment. We continue to look for ways to improve our efficiency in the mortgage business line and are committed to adding additional originators to capture market share and balance the entire business-line ecosystem.”

Mortgage Banking
($ in thousands)Jun. 2022Mar. 2022Dec. 2021Sep. 2021Jun. 2021
Mortgage originations$95,454$97,394$126,611$152,623$164,883
Mortgage sales49,91572,154110,543123,083119,064
Mortgage servicing portfolio1,369,7321,375,5541,362,9621,341,4391,323,804
Mortgage servicing rights13,40813,13512,03411,19410,678
Mortgage servicing revenue
Loan servicing fees863861850850830
OMSR amortization(496)(547)(807)(943)(948)
Net administrative fees36731443(93)(118)
OMSR valuation adjustment239890581248(99)
Net loan servicing fees6061,204624155(217)
Gain on sale of mortgages1,1961,6763,1943,9474,255
Mortgage banking revenue, net$1,802$2,880$3,818$4,102$4,038

Noninterest Income and Noninterest Expense

SB Financial’s noninterest income for the quarter was down from the prior year and the linked quarter by 29 and 19 percent, respectively. Gain on sale yields on mortgage loan sales were down over 100 basis points from the prior year and the total dollars of sales were down over $69 million. Wealth management revenue was flat from the prior year as our retention efforts and new sales offset general market declines. SB Financial’s title agency, Peak Title, continued to transition to serving all of the Company’s needs by increasing commercial volume and with our new market expansions; as a result, revenue was up 31 percent compared to the prior year.

For the second quarter of 2022, noninterest expense of $10.8 million was down $0.3 million or 2.5 percent compared to the prior year. Decreased mortgage volume has been the main driver of lower operating expenses.

Mr. Klein stated, “We are committed to lowering our operating costs in both the Mortgage and Retail business lines to reflect not only lower volumes but also the change in consumer behavior of a more robust adoption of digital banking solutions.”

Noninterest Income / Noninterest Expense
($ in thousands, except ratios)Jun. 2022Mar. 2022Dec. 2021Sep. 2021Jun. 2021
Noninterest Income (NII)$4,673$5,802$6,589$6,649$6,537
NII / Total Revenue32.8%40.6%42.1%39.9%41.7%
NII / Average Assets1.4%1.7%2.0%2.0%2.0%
Total Revenue Growth-9.1%-46.9%-13.7%-15.3%-10.3%
Noninterest Expense (NIE)$10,802$10,859$11,567$11,256$11,076
Efficiency Ratio75.6%75.9%73.7%67.4%70.5%
NIE / Average Assets3.3%3.2%3.5%3.4%3.3%
Net Noninterest Expense/Avg. Assets-1.9%-1.5%-1.5%-1.4%-1.4%
Total Expense Growth-2.5%-0.5%8.3%-0.7%-5.0%

Balance Sheet

Total assets as of June 30, 2022, were $1.29 billion, down $0.02 billion, or 1.4 percent, from the year ago quarter due to declining deposit levels as the consumer began to put their excess liquidity to use in the economy. Total shareholders’ equity as of June 30, 2022, was $124.6 million, down 13.5 percent from a year ago due to the valuation adjustment on the Company’s bond portfolio. Absent that negative impact, equity increased $3.2 million or 2.3 percent. SB Financial bought back 94,211 shares of our stock in the quarter at an average price of $18.08 or 122 percent of tangible book value.

Total loans held for investment were $895.6 million at June 30, 2022, up $45.1 million, or 5.3 percent, from June 30, 2021. Excluding PPP activity from both years, loan balances were up $79.3 million, or 9.7 percent.

The investment portfolio of $271.5 million, including shares in the Federal Reserve Bank and Federal Home Loan Bank, represented 21.0 percent of assets at June 30, 2022, and was up 25.1 percent from the year-ago period. Deposit balances of $1.07 billion at June 30, 2022, decreased by $0.02 billion, or 1.8 percent, since June 30, 2021.

Mr. Klein continued, “Loan growth from the linked quarter met and exceeded our expectations and we remain very positive about the loan pipelines in all of our markets.   The consumer and our small business clients began to utilize their liquidity as we saw deposit and cash levels decline this quarter.”

Loan Balances
($ in thousands, except ratios)Jun. 2022Mar. 2022Dec. 2021Sep. 2021Jun. 2021AnnualGrowth
Commercial$127,711$124,857$122,373$138,085$149,998$(22,287)
% of Total14.3%14.7%14.9%16.3%17.6%-14.9%
Commercial RE404,260400,101381,387387,858389,28714,973
% of Total45.1%47.0%46.4%45.8%45.8%3.8%
Agriculture60,58655,74157,47357,37450,8959,691
% of Total6.8%6.6%7.0%6.8%6.0%19.0%
Residential RE241,614214,015206,324207,571203,29438,320
% of Total27.0%25.2%25.1%24.5%23.9%18.8%
Consumer & Other61,44055,95755,15755,66057,0394,401
% of Total6.9%6.6%6.7%6.6%6.7%7.7%
Total Loans$895,611$850,671$822,714$846,548$850,513$45,098
Total Growth Percentage5.3%
Deposit Balances
($ in thousands, except ratios)Jun. 2022Mar. 2022Dec. 2021Sep. 2021Jun. 2021AnnualGrowth
Non-Int DDA$239,676$252,273$247,044$258,857$240,572$(896)
% of Total22.4%22.2%22.2%23.3%22.0%-0.4%
Interest DDA198,286211,152195,464189,130187,02311,263
% of Total18.5%18.6%17.6%17.0%17.1%6.0%
Savings215,285236,394237,571246,414235,231(19,946)
% of Total20.1%20.8%21.3%22.2%21.6%-8.5%
Money Market276,274289,699276,462258,741255,51220,762
% of Total25.8%25.5%24.8%23.3%23.4%8.1%
Time Deposits142,258148,553156,504158,518172,696(30,438)
% of Total13.3%13.1%14.1%14.3%15.8%-17.6%
Total Deposits$1,071,779$1,138,071$1,113,045$1,111,660$1,091,034$(19,255)
Total Growth Percentage-1.8%

Asset Quality

SB Financial reported nonperforming assets of $5.4 million as of June 30, 2022, down $0.6 million or 9.5 percent from the year-ago quarter. The Company took minimal charge-offs in the quarter, and for the year, had just $4,000 in net charge-offs. The coverage of problem loans by the loan loss allowance was at 290 percent at June 30, 2022.

Nonperforming Assets($ in thousands, except ratios)Jun. 2022Mar. 2022Dec. 2021Sep. 2021Jun. 2021AnnualChange
Commercial & Agriculture$140$142$143$144$375$(235)
% of Total Com./Ag. loans0.07%0.08%0.08%0.07%0.19%-62.7%
Commercial RE3595445545661,026(667)
% of Total CRE loans0.09%0.14%0.15%0.15%0.26%-65.0%
Residential RE3,1763,1982,4842,0561,7511,425
% of Total Res. RE loans1.31%1.49%1.20%0.99%0.86%81.4%
Consumer & Other323409471422463(140)
% of Total Con./Oth. loans0.53%0.73%0.85%0.76%0.81%-30.2%
Total Nonaccruing Loans3,9984,2933,6523,1883,615383
% of Total loans0.45%0.50%0.44%0.38%0.43%10.6%
Accruing Restructured Loans683762725805758(75)
Total Change (%)-9.9%
Total Nonaccruing & Restructured Loans4,6815,0554,3773,9934,373308
% of Total loans0.52%0.59%0.53%0.47%0.51%7.0%
Foreclosed Assets and Other Assets7305272,1041,6011,603(873)
Total Change (%)-54.5%
Total Nonperforming Assets$5,411$5,582$6,481$5,594$5,976$(565)
% of Total assets0.42%0.42%0.49%0.42%0.46%-9.5%

Webcast and Conference Call

The Company will hold a related conference call and webcast on July 26, 2022, 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 24 full-service ATMs. State Bank has five 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 under the symbol “SBFG”.

In April 2022, SB Financial was named to the Keefe, Bruyette & Woods, Inc. “Bank Honor Roll” of superior performers that consistently reported increases in earnings per share over the last decade. The honor roll review determined that just 17 banks in the U.S., including SB Financial, or five percent of all banks screened, qualified for inclusion.

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

Investor Contact Information:

Mark A. Klein        Chairman, President and         Chief Executive Officer        Mark.Klein@YourStateBank.com

Anthony V. Cosentino        Executive Vice President and         Chief Financial Officer        Tony.Cosentino@YourStateBank.com

SB FINANCIAL GROUP, INC.
CONSOLIDATED BALANCE SHEETS - (Unaudited)
JuneMarchDecemberSeptemberJune
($ in thousands)20222022202120212021
ASSETS
Cash and due from banks$29,567$130,003$149,511$138,015$154,993
Interest bearing time deposits1,6911,8942,6432,6512,906
Available-for-sale securities266,162265,311263,259248,815211,756
Loans held for sale4,2424,7377,47210,3358,731
Loans, net of unearned income895,611850,671822,714846,548850,513
Allowance for loan losses(13,801)(13,804)(13,805)(13,812)(13,306)
Premises and equipment, net23,12223,03923,21223,87424,343
Federal Reserve and FHLB Stock, at cost5,3035,3035,3035,3035,303
Foreclosed assets and other assets7305272,1041,6011,603
Interest receivable3,2562,8152,9202,9543,000
Goodwill23,23923,23923,19122,09122,091
Cash value of life insurance28,55617,93217,86717,79517,721
Mortgage servicing rights13,40813,13512,03411,19410,678
Other assets12,88610,32812,43012,36112,175
Total assets$1,293,972$1,335,130$1,330,855$1,329,725$1,312,507
LIABILITIES AND SHAREHOLDERS' EQUITY
Deposits
Non interest bearing demand$239,676$252,273$247,044$258,857$240,572
Interest bearing demand198,286211,152195,464189,130187,023
Savings215,285236,394237,571246,414235,231
Money market276,274289,699276,462258,741255,512
Time deposits142,258148,553156,504158,518172,696
Total deposits1,071,7791,138,0711,113,0451,111,6601,091,034
Short-term borrowings30,77219,03515,32020,77125,096
Federal Home Loan Bank advances25,0005,5005,5005,5005,500
Trust preferred securities10,31010,31010,31010,31010,310
Subordinated debt net of issuance costs19,57019,55819,54619,53419,522
Interest payable307536299576417
Other liabilities11,6789,48321,90617,08216,611
Total liabilities1,169,4161,202,4931,185,9261,185,4331,168,490
Shareholders' Equity
Common stock61,31961,31954,46354,46354,463
Additional paid-in capital15,06914,87214,94414,87514,906
Retained earnings96,80994,83399,71697,18393,851
Accumulated other comprehensive income (loss)(22,210)(13,659)(1,845)(699)499
Treasury stock(26,431)(24,728)(22,349)(21,530)(19,702)
Total shareholders' equity124,556132,637144,929144,292144,017
Total liabilities and shareholders' equity$1,293,972$1,335,130$1,330,855$1,329,725$1,312,507
SB FINANCIAL GROUP, INC.
CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)
($ in thousands, except per share & ratios)At and for the Three Months EndedSix Months Ended
JuneMarchDecemberSeptemberJuneJuneJune
Interest income2022202220212021202120222021
Loans
Taxable$8,880$8,052$8,889$9,948$9,196$16,932$19,122
Tax exempt736159524713495
Securities
Taxable1,4691,2359699398352,7041,478
Tax exempt524786948599173
Total interest income10,4749,39510,00311,03310,16319,86920,868
Interest expense
Deposits5676186407098181,1851,780
Repurchase agreements & other1113712122423
Federal Home Loan Bank advances383941405177107
Trust preferred securities7153494950124101
Subordinated debt1941951881997538975
Total interest expense8819189251,0091,0061,7992,086
Net interest income9,5938,4779,07810,0249,15718,07018,782
Provision for loan losses---300--750
Net interest income after provision for loan losses9,5938,4779,0789,7249,15718,07018,032
Noninterest income
Wealth management fees9369559889599551,8911,867
Customer service fees8607948278128201,6541,578
Gain on sale of mtg. loans & OMSR1,1961,6763,1943,9474,2552,87210,114
Mortgage loan servicing fees, net6061,204624155(217)1,8102,161
Gain on sale of non-mortgage loans16716944524533662
Title insurance revenue6976025285085321,2991,053
Gain (loss) on sale of assets-5511255-
Other211347383215145558624
Total noninterest income4,6735,8026,5896,6496,53710,47517,459
Noninterest expense
Salaries and employee benefits6,4186,1896,6486,6896,88112,60713,501
Net occupancy expense7197428467147481,4611,488
Equipment expense8278548998727781,6811,510
Data processing fees6435767216716531,2191,187
Professional fees7609508728175741,7101,338
Marketing expense222231228201220453355
Telephone and communication expense105111148140139216293
Postage and delivery expense11011610610097226208
State, local and other taxes277278288286278555601
Employee expense175136163186161311314
Other expenses5466766485805471,2221,190
Total noninterest expense10,80210,85911,56711,25611,07621,66121,985
Income before income tax expense3,4643,4204,1005,1174,6186,88413,506
Income tax expense6306077681,0148571,2372,664
Net income$2,834$2,813$3,332$4,103$3,761$5,647$10,842
Common share data:
Basic earnings per common share$0.40$0.40$0.49$0.59$0.53$0.80$1.50
Diluted earnings per common share$0.40$0.40$0.49$0.58$0.52$0.79$1.49
Average shares outstanding (in thousands):
Basic:7,0757,0356,9066,9667,1487,0557,232
Diluted:7,1497,1006,9707,0177,2007,1167,256
SB FINANCIAL GROUP, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)
($ in thousands, except per share & ratios)At and for the Three Months EndedSix Months Ended
JuneMarchDecemberSeptemberJuneJuneJune
SUMMARY OF OPERATIONS2022202220212021202120222021
Net interest income$9,593$8,477$9,078$10,024$9,157$18,070$18,782
Tax-equivalent adjustment33293939356271
Tax-equivalent net interest income9,6268,5069,11710,0639,19218,13218,853
Provision for loan loss---300--750
Noninterest income4,6735,8026,5896,6496,53710,47517,459
Total operating revenue14,26614,27915,66716,67315,69428,54536,241
Noninterest expense10,80210,85911,56711,25611,07621,66121,985
Pre-tax pre-provision income3,4643,4204,1005,4174,6186,88414,256
Pretax income3,4643,4204,1005,1174,6186,88413,506
Net income2,8342,8133,3324,1033,7615,64710,842
PER SHARE INFORMATION:
Basic earnings per share (EPS)0.400.400.490.590.530.801.50
Diluted earnings per share0.400.400.490.580.520.791.49
Common dividends0.1200.1150.1150.1100.1100.2350.215
Book value per common share17.7518.6521.0520.8320.4917.7520.49
Tangible book value per common share (TBV)14.3615.3117.6017.5517.2514.3617.25
Market price per common share17.2619.9119.6718.1818.5017.2618.50
Market price to TBV120.2%130.1%111.8%103.6%107.2%120.2%107.2%
Market price to trailing 12 month EPS9.310.07.76.76.59.36.5
PERFORMANCE RATIOS:
Return on average assets (ROAA)0.87%0.83%0.99%1.23%1.13%0.85%1.66%
Pre-tax pre-provision ROAA1.06%1.01%1.22%1.63%1.39%1.11%2.32%
Return on average equity8.89%8.08%9.21%11.35%10.42%8.46%15.09%
Return on average tangible equity10.93%9.75%10.92%13.47%12.37%10.30%17.92%
Efficiency ratio75.60%75.93%73.72%67.40%70.46%75.76%60.56%
Earning asset yield3.45%2.96%3.17%3.25%3.56%3.20%3.40%
Cost of interest bearing liabilities0.39%0.39%0.40%0.44%0.44%0.38%0.47%
Net interest margin3.15%2.67%2.87%3.20%2.93%2.91%3.06%
Tax equivalent effect0.01%0.01%0.02%0.01%0.01%0.01%0.01%
Net interest margin, tax equivalent3.16%2.68%2.89%3.21%2.94%2.92%3.07%
Non interest income/Average assets1.43%1.72%1.96%1.99%1.97%1.58%2.67%
Non interest expense/Average assets3.31%3.22%3.45%3.38%3.33%3.26%3.37%
Net noninterest expense/Average assets-1.88%-1.50%-1.48%-1.38%-1.37%-1.68%-0.70%
ASSET QUALITY RATIOS:
Gross charge-offs993424261878
Recoveries682723061460
Net charge-offs317(206)20418
Nonaccruing loans/Total loans0.45%0.50%0.44%0.38%0.43%0.45%0.43%
Nonperforming loans/Total loans0.52%0.59%0.53%0.47%0.51%0.52%0.51%
Nonperforming assets/Loans & OREO0.60%0.66%0.79%0.66%0.70%0.60%0.70%
Nonperforming assets/Total assets0.42%0.42%0.49%0.42%0.46%0.42%0.46%
Allowance for loan loss/Nonperforming loans294.83%273.08%315.40%345.91%304.28%294.83%304.28%
Allowance for loan loss/Total loans1.54%1.62%1.68%1.63%1.56%1.54%1.56%
Net loan charge-offs/Average loans (ann.)0.00%0.00%0.00%(0.10%)0.01%0.00%0.00%
CAPITAL & LIQUIDITY RATIOS:
Loans/ Deposits83.56%74.75%73.92%76.15%77.95%83.56%77.95%
Equity/ Assets9.63%9.93%10.89%10.85%10.97%9.63%10.97%
Tangible equity/Tangible assets7.93%8.30%9.27%9.30%9.41%7.93%9.41%
Common equity tier 1 ratio (Bank)14.08%13.71%13.94%13.23%13.11%14.08%13.11%
END OF PERIOD BALANCES
Total assets1,293,9721,335,1301,330,8551,329,7251,312,5071,293,9721,312,507
Total loans895,611850,671822,714846,548850,513895,611850,513
Deposits1,071,7791,138,0711,113,0451,111,6601,091,0341,071,7791,091,034
Stockholders equity124,556132,637144,929144,292144,017124,556144,017
Goodwill and intangibles23,80423,80423,77422,69222,71023,80422,710
Tangible equity100,752108,833121,155121,600121,307100,752121,307
Mortgage servicing portfolio1,369,7321,375,5541,362,9621,341,4391,323,8041,369,7321,323,804
Wealth/Brokerage assets under care500,487560,698618,279588,319600,904500,487600,904
Total assets under care3,164,1913,271,3823,312,0963,259,4833,237,2153,164,1913,237,215
Full-time equivalent employees267256269264256267256
Period end common shares outstanding7,0177,1116,8846,9277,0277,0177,027
Market capitalization (all)121,105141,575135,415125,935130,000121,105130,000
AVERAGE BALANCES
Total assets1,305,8151,350,9821,342,2021,333,3691,329,3481,328,2161,306,355
Total earning assets1,216,1241,270,2181,263,4311,253,7221,251,2131,243,0171,227,359
Total loans870,439832,825845,078856,486853,794851,736858,321
Deposits1,108,8901,134,2341,123,8431,109,4911,115,1861,121,3731,094,269
Stockholders equity127,519139,214144,749144,565144,315133,471143,709
Goodwill and intangibles23,79623,80122,70122,70122,71823,79822,727
Tangible equity103,723115,413122,048121,864121,597109,673120,982
Average basic shares outstanding7,0757,0356,9066,9667,1487,0557,232
Average diluted shares outstanding7,1497,1006,9707,0177,2007,1167,256
SB FINANCIAL GROUP, INC.
Rate Volume Analysis - (Unaudited)
For the Three and Six Months Ended June 30, 2022 and 2021
($ in thousands)Three Months Ended Jun. 30, 2022Three Months Ended Jun. 30, 2021
AverageAverageAverageAverage
AssetsBalanceInterestRateBalanceInterestRate
Taxable securities/cash$337,226$1,4691.74%$390,036$8350.86%
Nontaxable securities8,459522.46%7,383854.61%
Loans, net870,4398,9534.11%853,7949,2434.33%
Total earning assets1,216,12410,4743.45%1,251,21310,1633.25%
Cash and due from banks7,1776,992
Allowance for loan losses(13,803)(13,565)
Premises and equipment23,74123,988
Other assets72,57660,720
Total assets$1,305,815$1,329,348
Liabilities
Savings, MMDA and interest bearing demand$713,367$3530.20%$672,803$4640.28%
Time deposits145,6942140.59%183,1383540.77%
Repurchase agreements & other18,671110.24%23,607120.20%
Advances from Federal Home Loan Bank3,989383.81%7,066512.89%
Trust preferred securities10,310712.75%10,310501.94%
Subordinated debt19,5641943.97%9,880750.00%
Total interest bearing liabilities911,5958810.39%906,8041,0060.44%
Non interest bearing demand249,829-259,245-
Total funding1,161,4240.30%1,166,0490.35%
Other liabilities16,87218,984
Total liabilities1,178,2961,185,033
Equity127,519144,315
Total liabilities and equity$1,305,815$1,329,348
Net interest income$9,593$9,157
Net interest income as a percent of average interest-earning assets - GAAP measure3.155%2.93%
Net interest income as a percent of average interest-earning assets - non GAAP3.164%2.94%
- Computed on a fully tax equivalent (FTE) basis
Six Months Ended Jun. 30, 2022Six Months Ended Jun. 30, 2021
AverageAverageAverageAverage
AssetsBalanceInterestRateBalanceInterestRate
Taxable securities/cash$383,272$2,7041.41%$361,566$1,4780.82%
Nontaxable securities8,009992.47%7,4721734.63%
Loans, net851,73617,0664.01%858,32119,2174.48%
Total earning assets1,243,01719,8693.20%1,227,35920,8683.40%
Cash and due from banks7,5937,769
Allowance for loan losses(13,805)(13,206)
Premises and equipment24,52223,743
Other assets66,88960,690
Total assets$1,328,216$1,306,355
Liabilities
Savings, MMDA and interest bearing demand$723,176$7510.21%$643,962$9720.30%
Time deposits156,2684350.56%194,9558080.83%
Repurchase agreements & Other21,876240.22%23,869230.19%
Advances from Federal Home Loan Bank4,740773.25%7,5301072.84%
Trust preferred securities10,3101242.41%10,3101011.96%
Subordinated debt19,5583893.98%5,646752.66%
Total interest bearing liabilities935,9281,7990.38%886,2722,0860.47%
Non interest bearing demand241,9290.31%255,3520.37%
Total funding1,177,8571,141,624
Other liabilities16,88821,022
Total liabilities1,194,7451,162,646
Equity133,471143,709
Total liabilities and equity$1,328,216$1,306,355
Net interest income$18,070$18,782
Net interest income as a percent of average interest-earning assets - GAAP measure2.91%3.06%
Net interest income as a percent of average interest-earning assets - non GAAP2.92%3.07%
- Computed on a fully tax equivalent (FTE) basis
Non-GAAP reconciliationThree Months EndedSix Months Ended
($ in thousands, except per share & ratios)Jun. 30, 2022Jun. 30, 2021Jun. 30, 2022Jun. 30, 2021
Total Operating Revenue$14,266$15,694$28,545$36,241
Adjustment to (deduct)/add OMSR recapture/impairment*(239)99(1,128)(2,606)
Adjusted Total Operating Revenue14,02715,79327,41733,635
Income before Income Taxes3,4644,6186,88413,506
Adjustment for OMSR(239)99(1,128)(2,606)
Adjusted Income before Income Taxes3,2254,7175,75610,900
Provision for Income Taxes6308571,2372,664
Adjustment for OMSR **(50)21(237)(547)
Adjusted Provision for Income Taxes5808781,0002,118
Net Income2,8343,7615,64710,842
Adjustment for OMSR(189)79(891)(2,059)
Adjusted Net Income2,6453,8404,7568,783
Diluted Earnings per Share0.400.520.791.49
Adjustment for OMSR(0.03)0.01(0.13)(0.28)
Adjusted Diluted Earnings per Share$0.37$0.53$0.67$1.21
Return on Average Assets0.87%1.13%0.85%1.66%
Adjustment for OMSR-0.06%0.02%-0.07%-0.16%
Adjusted Return on Average Assets0.81%1.15%0.78%1.50%
*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

Story so far

Earlier from SB Financial

Later from SB Financial

All SB Financial news releases