Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / BFST - Business First Bancshares Inc. Announces Financial Results for Q3 2021


BFST - Business First Bancshares Inc. Announces Financial Results for Q3 2021

BATON ROUGE, La., Oct. 21, 2021 (GLOBE NEWSWIRE) -- Business First Bancshares, Inc. (NASDAQ: BFST) (Business First), parent company of b1BANK, Baton Rouge, Louisiana, today announced its unaudited results for the quarter ended September 30, 2021, including net income of $10.3 million, or $0.50 per diluted share, a decrease of $7.1 million and $0.34, respectively, from the prior quarter ended June 30, 2021. On a non-GAAP basis, core net income for the quarter ended September 30, 2021, which excludes certain income and expenses, was $10.9 million, or $0.53 per diluted share, a decrease of $7.8 million and $0.37, respectively, from prior quarter ended June 30, 2021. The decrease was primarily attributable to the gain on sale recognized from the SBA PPP loan portfolio sale during the quarter ended June 30, 2021.

“The investments we’ve made over the past few years continued to pay off in the third quarter,” said Jude Melville, president and CEO. “Record and diversified organic loan growth, success recruiting and retaining in a competitive jobs market and establishment of a new partnership with Texas Citizens Bank in Houston all illustrate the consistent strengthening of our brand and capacity to deliver for our partners in the region. Thank you to all of our employees and clients for sticking with us during Hurricane Ida and its aftermath. While we pray this will be the last major weather event to hit our footprint for some time to come, I am once again thankful to be part of such a resilient and supportive team.”

On October 20, 2021, Business First’s board of directors declared a quarterly dividend based upon financial performance for the third quarter in the amount of $0.12 per share, same as the prior quarter, to the common shareholders of record as of November 15, 2021. The dividend will be paid on November 30, 2021, or as soon thereafter as practicable.

Quarterly Highlights

  • Loan Growth. Total loans held for investment at September 30, 2021, were $3.1 billion, an increase of $211.4 million compared to June 30, 2021, or 7.40% for the quarter and 29.61% annualized. Excluding the decrease in Small Business Administration (SBA) Paycheck Protection Program (PPP) loans, total loans held for investment increased for the quarter ended September 30, 2021, by 8.04%, or 32.15% annualized. Loan growth in Dallas, Tx (36.0%), greater New Orleans (28.5%), and the Baton Rouge/capital region (23.3%) markets accounted for approximately 87.9% of quarterly loan growth.
  • New Loan Production Office (LPO) Activity. Business First opened an LPO in New Orleans/Metairie, La. (i.e., greater New Orleans area).
  • Stock Repurchases. During the quarter ended September 30, 2021, Business First repurchased approximately 360,000 shares of its common stock at a weighted average price of $23.18 per share (including commissions), for a total cost of $8.4 million.
  • Efficiency Initiatives. Business First regularly evaluates its branch network in search of optimization opportunities and closed two branches recently, one in Minden, La, during Q3 2021, and a second by sale in Oak Grove, La, on October 1, 2021. Additionally, 11 interactive teller machines (ITMs) with fully functional video call centers, providing extended client hours, were launched during Q3 2021.
  • Texas Citizens Bancorp, Inc. Acquisition. On October 20, 2021, Business First executed a definitive agreement to acquire Texas Citizens Bancshares, Inc. (“TCBI”), the parent bank holding company for Texas Citizens Bank, National Association, based in Pasadena, Texas. As of September 30, 2021, TCBI had consolidated total assets of $516.9 million, loans of $365.7 million, and deposits of $452.0 million.

Financial Condition

September 30, 2021, Compared to June 30, 2021

Loans

Loans held for investment increased $211.4 million, or 7.40% (29.61% annualized), for the quarter ended September 30, 2021. The increase was largely attributable to loan originations in our commercial and nonfarm, nonresidential real estate portfolios which were $62.4 million and $109.1 million, respectively. Year to date annualized loan growth was 3.34%, inclusive of SBA PPP loans. As of September 30, 2021, SBA PPP loans with an unpaid principal balance of $9.7 million remained outstanding, compared to $25.7 million as of June 30, 2021.

Excluding the net decrease in SBA PPP loans, total loans held for investment increased for the quarter ended September 30, 2021, by 8.04%, or 32.15% annualized. Year to date annualized loan growth was 18.97% excluding SBA PPP loans.

Credit Quality

Nonperforming loans as a percentage of total loans held for investment increased from 0.40% as of June 30, 2021, to 0.45% as of September 30, 2021. Nonperforming assets as a percentage of total assets decreased from 0.42% as of June 30, 2021, to 0.37% as of September 30, 2021. The increase in the nonperforming loans ratio was largely attributable to $2.1 million increase in nonaccrual loans, mainly related to a single $1.5 million (commercial) loan.

Total Shareholders’ Equity

Book value per common share was $21.11 at September 30, 2021, compared to $20.78 at June 30, 2021. On a non-GAAP basis, tangible book value per share was $17.53 at September 30, 2021, compared to $17.24 at June 30, 2021.

September 30, 2021, Compared to September 30, 2020

Loans

Total loans held for investment decreased by $16.2 million compared to September 30, 2020, or (0.53) %, primarily due to the forgiveness and portfolio sale of SBA PPP loans. Excluding SBA PPP loans, loans increased $371.8 million, or 13.85%.

Credit Quality

Nonperforming loans as a percentage of total loans held for investment increased from 0.32% as of September 30, 2020, to 0.45% as of September 30, 2021. Nonperforming assets as a percentage of total assets decreased from 0.54% as of September 30, 2020, to 0.37% as of September 30, 2021. The increase in the nonperforming ratio was largely attributable to an increase in nonaccrual loans.

Total Shareholders’ Equity

Book value per common share was $21.11 at September 30, 2021, compared to $19.26 at September 30, 2020. On a non-GAAP basis, tangible book value per share was $17.53 at September 30, 2021, compared to $16.18 at September 30, 2020, an increase of 8.34%.

Results of Operations

Third Quarter 2021 Compared to Second Quarter 2021

Net Income and Diluted Earnings Per Share

For the quarter ended September 30, 2021, net income was $10.3 million, or $0.50 per diluted share, compared to net income of $17.4 million, or $0.84 per diluted share, for the quarter ended June 30, 2021. The decrease, $7.1 million and $0.34, respectively, was largely attributable to the $10.0 million gain on sale of loans recognized in the period ended June 30, 2021. The gain primarily related to a $9.2 million gain recognized upon the sale of SBA PPP loans with an outstanding principal balance of $243.6 million.

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended September 30, 2021, was $10.9 million, or $0.53 per diluted share, compared to core net income of $18.7 million, or $0.90 per diluted share, for the quarter ended June 30, 2021. Notable noncore events impacting earnings for the quarter ended September 30, 2021, included $211,000 in occupancy and bank premises expenses attributable to hurricane damages (primarily related to Ida, 2021), $145,000 in acquisition-related expenses and $392,000 in losses on sales of former premises and equipment within other income, compared to $938,000 in occupancy and bank premises expenses attributable to hurricane damage (related to Hurricanes Laura/Delta, 2020, but resolved in the current year) and a $540,000 loss on sales of former premises and equipment within other income, for the quarter ended June 30, 2021.

Interest Income

For the quarter ended September 30, 2021, net interest income totaled $37.3 million and net interest margin and net interest spread were 3.71% and 3.51%, respectively, compared to $37.9 million, 3.87% and 3.68% for the quarter ended June 30, 2021. The average yield on total interest-earning assets was 4.14% for the quarter ended September 30, 2021, compared to 4.32% for the quarter ended June 30, 2021. Net interest margin and net interest spread were largely impacted for the quarter ended September 30, 2021, by $2.2 million less in SBA PPP origination fees, or (22) basis points for each. The reduction in interest income was largely attributable to lower SBA PPP portfolio interest and fee income due to the $243.6 million portfolio sale during the quarter ended June 30, 2021, partially offset by interest and fee income due to loan growth and an additional day in the third quarter. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.11% for the quarter ended September 30, 2021, compared to 5.13% for the quarter ended June 30, 2021.

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.5 million) were 3.56% and 3.36%, respectively, for the quarter ended September 30, 2021, compared to 3.71% and 3.52% (excluding loan discount accretion of $1.6 million) for the quarter ended June 30, 2021.

Interest Expense

For the quarter ended September 30, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by one basis point, from 0.45% to 0.44%, compared to the quarter ended June 30, 2021.

Other Income

For the quarter ended September 30, 2021, other income was lower by $11.0 million. The reduction was primarily due to a $9.9 million gain on sale of loans recognized in the period ended June 30, 2021. Additionally, there was a reduction of Small Business Investment Company (SBIC) investment income of $1.2 million compared to the quarter ended June 30, 2021.

Other Expenses

For the quarter ended September 30, 2021, other expenses were lower by $1.5 million. The reduction was largely attributed to lower reserve for unfunded commitments, $586,000, and hurricane-related expenses within occupancy and bank premises, $765,000.

Provision for Loan Losses

During the quarter ended September 30, 2021, Business First recorded a provision for loan losses of $1.1 million, compared to $2.2 million for the quarter ended June 30, 2021. The decrease for the quarter ended September 30, 2021, was driven primarily by the improvement in the qualitative factors (attributed to the general economy and energy sector), offset by reserves for new loan growth.

Return on Assets and Equity

Return on average assets and equity, each on an annualized basis, were 0.95% and 9.47%, respectively, for the quarter ended September 30, 2021, compared to 1.58% and 16.57%, respectively, for the quarter ended June 30, 2021. Both returns were impacted by higher net income for the quarter ended June 30, 2021, mainly attributable to the gain on sale of the SBA PPP portfolio.

Third Quarter 2021 Compared to Third Quarter 2020

Net Income and Diluted Earnings Per Share

For the quarter ended September 30, 2021, net income was $10.3 million, or $0.50 per diluted share, compared to net income of $9.6 million, or $0.46 per diluted share, for the quarter ended September 30, 2020. The increases in net income and diluted earnings per share were largely attributable to a decrease in the provision for loan losses of $1.1 million, as increases in other income were largely offset with increases in other expenses.

On a non-GAAP basis, core net income, which excludes certain income and expenses, for the quarter ended September 30, 2021, was $10.9 million, or $0.53 per diluted share, compared to core net income of $11.0 million, or $0.53 per diluted share, for the quarter ended September 30, 2020. Notable noncore events impacting earnings for the quarter ended September 30, 2021, included $211,000 in occupancy and bank premises expenses attributable to hurricane damages (primarily related to Ida, 2021), $145,000 in acquisition-related expenses and $392,000 in losses on sales of former premises and equipment within other income, compared to $635,000 in losses on sales of former premises and equipment within other income and $1.2 million in acquisition-related expenses incurred during the quarter ended September 30, 2020.

Interest Income

For the quarter ended September 30, 2021, net interest income totaled $37.3 million and net interest margin and net interest spread were 3.71% and 3.51%, respectively, compared to $36.9 million, 4.06% and 3.81% for the quarter ended September 30, 2020. The average yield on the loan portfolio (excluding SBA PPP loans) was 5.11% for the quarter ended September 30, 2021, compared to 5.65% for the quarter ended September 30, 2020. The increase in interest income was largely attributable to higher average balances in loans and securities, attributable to organic loan and deposit growth, offset by lower yielding new loans and securities.

Average yield on total interest-earning assets, net interest margin, and net interest spread were negatively impacted for the quarter ended September 30, 2021, by lower yielding loans and securities, offset partially by lower deposit and borrowing costs.

Non-GAAP net interest margin and net interest spread (excluding loan discount accretion of $1.5 million) were 3.56% and 3.36%, respectively, for the quarter ended September 30, 2021, compared to 3.81% and 3.56% (excluding loan discount accretion of $2.3 million) for the quarter ended September 30, 2020.

Interest Expense

For the quarter ended September 30, 2021, overall cost of funds (which includes noninterest-bearing deposits) decreased by 19 basis points, from 0.63% to 0.44%, compared to the quarter ended September 30, 2020. The decrease in cost of funds was primarily attributable to an overall reduction in interest rates on deposit offerings and reduction in Federal Home Loan Bank (FHLB) advance balances, offset by an increase in subordinated debt balances.

Other Income

For the quarter ended September 30, 2021, the increase in other income, $2.1 million, was largely attributable to the $1.1 million increase in fees and brokerage commission, related to the Smith Shellnut Wilson, LLC. (SSW) acquisition which occurred in Q2 2021, as well as modest increases in gain on disposal of other assets, $641,000, debit card and ATM fee income, $133,000, and service charges, $171,000, partially offset by more losses on the sale of other real estate owned, $(454,000), compared to the quarter ended September 30, 2020.

Other Expenses

For the quarter ended September 30, 2021, the increase in other expense, $2.6 million, was largely attributable to the increase in salary and employee benefits, $1.4 million, as well as more modest increases in various other expenses, $687,000, depreciation and amortization, $398,000, advertising and promotions, $292,000, and occupancy and bank premises, $235,000, partially offset by a reduction in merger and conversion-related expenses, $(411,000), compared to the quarter ended September 30, 2020.

Provision for Loan Losses

During the quarter ended September 30, 2021, Business First recorded a provision for loan losses of $1.1 million compared to $2.5 million for the quarter ended September 30, 2020. The reserve for the quarter ended September 30, 2020, was impacted by the estimated impact on the general economy of the COVID-19 pandemic at the time.

Return on Assets and Equity

Return on average assets and return on average equity, each on an annualized basis, were 0.95% and 9.47%, respectively, for the quarter ended September 30, 2021, from 0.98% and 9.85%, respectively, for the quarter ended September 30, 2020.

About Business First Bancshares, Inc.

Business First Bancshares, Inc., (Nasdaq: BFST) through its banking subsidiary b1BANK, has $4.4 billion in assets, $4.7 billion in assets under management through b1BANK’s affiliate Smith Shellnut Wilson, LLC (SSW) (excludes $1.0 billion of b1BANK assets managed by SSW) and operates Banking Centers and Loan Production Offices in markets across Louisiana and the Dallas, Texas area, 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 three-time recipient of Baton Rouge Business Report ’s “Best Places to Work in Baton Rouge.” 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 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 the Company’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. Actual results will also be significantly impacted by the effects of the ongoing COVID-19 pandemic, including, among other effects: the impact of the public health crisis; the extent and duration of closures of businesses, including our branches, vendors and customers; the operation of financial markets; employment levels; market liquidity; the impact of various actions taken in response by the U.S. federal government, the Federal Reserve, other banking regulators, state and local governments; the adequacy of our allowance for loan losses in relation to potential losses in our loan portfolio; and the impact that all of these factors have on our borrowers, other customers, vendors and counterparties. 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 on 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.

This report does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval with respect to the merger. No offer of securities shall be made except by means of a prospectus meeting the requirements of the Securities Act of 1933, as amended, and no offer to sell or solicitation of an offer to buy shall be made in any jurisdiction in which such offer or solicitation would be unlawful.

In connection with the merger, Business First will file with the SEC a registration statement on Form S-4 (the “Registration Statement”) that will include a proxy statement of TCBI and a prospectus of Business First (the “Proxy Statement-Prospectus”), and Business First may file with the SEC other relevant documents concerning the merger. The definitive Proxy Statement-Prospectus will be mailed to the shareholders of TCBI. SHAREHOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT AND THE PROXY STATEMENT-PROSPECTUS REGARDING THE PROPOSED TRANSACTION CAREFULLY AND IN THEIR ENTIRETY WHEN THEY BECOME AVAILABLE AND ANY OTHER RELEVANT DOCUMENTS FILED WITH THE SEC BY BUSINESS FIRST, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION.

Free copies of the Proxy Statement-Prospectus, as well as other filings containing information about Business First, may be obtained at the SEC’s Internet site (http://www.sec.gov), when they are filed by Business First. You will also be able to obtain these documents, when they are filed, free of charge, from Business First at www.b1bank.com. Copies of the Proxy Statement-Prospectus can also be obtained, when it becomes available, free of charge, by directing a request to Business First Bancshares, Inc., 500 Laurel Street, Suite 101, Baton Rouge, LA 70801, Attention: Corporate Secretary, Telephone: 225-248-7600 or to Texas Citizens Bancshares, Inc., 4949 Fairmont Parkway, Pasadena, TX 77505, Attention: Chairman and Chief Executive Officer, Telephone: 713-948-5727.

Participants in the Solicitation

Business First, Texas Citizens Bancshares, Inc. (TCBI) and certain of their directors, executive officers and employees may be deemed to be participants in the solicitation of proxies from the shareholders of TCBI in connection with the merger. Information about Business First’s directors and executive officers is available in its proxy statement for its 2021 annual meeting of shareholders, which was filed with the SEC on April 15, 2021. Information regarding all of the persons who may, under the rules of the SEC, be deemed participants in the proxy solicitation and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the Proxy Statement-Prospectus pertaining to the merger and other relevant materials to be filed with the SEC when they become available. Free copies of these documents may be obtained as described in the preceding paragraph.


Business First Bancshares, Inc.
Selected Financial Information
(Unaudited)
For the Quarter Ended
September 30,
June 30,
September 30,
(Dollars in thousands)
2021
2021
2020
Balance Sheet Ratios
Loans (HFI) to Deposits
81.37
%
76.66
%
95.25
%
Shareholders' Equity to Assets Ratio
9.77
%
9.97
%
10.07
%
Loans Receivable Held for Investment
Commercial (1)
$
723,077
$
660,691
$
1,015,173
Real Estate:
Construction and Land
464,808
454,055
334,100
Farmland
85,898
77,133
56,567
1-4 Family Residential
464,462
459,037
493,344
Multi-Family Residential
107,551
89,796
99,901
Nonfarm Nonresidential
1,111,771
1,002,707
970,197
Total Real Estate
2,234,490
2,082,728
1,954,109
Consumer and Other (1)
108,669
111,467
113,192
Total Loans (Held for Investment)
$
3,066,236
$
2,854,886
$
3,082,474
Allowance for Loan Losses
Balance, Beginning of Period
$
26,702
$
25,251
$
18,715
Charge-offs – Quarterly
(81
)
(861
)
(956
)
Recoveries – Quarterly
378
71
90
Provision for Loan Losses – Quarterly
1,147
2,241
2,491
Balance, End of Period
$
28,146
$
26,702
$
20,340
Allowance for Loan Losses to Total Loans (HFI)
0.92
%
0.94
%
0.66
%
Net Charge-offs (Recoveries) to Average Total Loans
-0.01
%
0.03
%
0.03
%
Remaining Loan Purchase Discount
$
29,390
$
30,900
$
38,207
Nonperforming Assets
Nonperforming Loans:
Nonaccrual Loans (2)
$
12,622
$
10,568
$
7,988
Loans Past Due 90 Days or More (2)
1,030
893
1,986
Total Nonperforming Loans
13,652
11,461
9,974
Other Nonperforming Assets:
Other Real Estate Owned
2,152
5,890
10,994
Other Nonperforming Assets:
675
665
414
Total Other Nonperforming Assets
2,827
6,555
11,408
Total Nonperforming Assets
$
16,479
$
18,016
$
21,382
Nonperforming Loans to Total Loans (HFI)
0.45
%
0.40
%
0.32
%
Nonperforming Assets to Total Assets
0.37
%
0.42
%
0.54
%
(1) Small Business Administration (SBA) Paycheck Protection Program (PPP) loans accounted for $9.7 million
of the commercial portfolio as of September 30, 2021.
SBA PPP loans accounted for $25.7 million of the commercial portfolio as of June 30, 2021.
SBA PPP loans accounted for $392.9 million and $4.8 million of the commercial
and consumer portfolios, respectively, as of September 30, 2020.
(2) Past due and nonaccrual loan amounts exclude acquired impaired loans, even if contractually past due or if
the Company does not expect to receive payment in full, as the Company is currently accreting interest income
over the expected life of the loans.


Business First Bancshares, Inc.
Selected Financial Information
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
September 30,
(Dollars in thousands, except per share data)
2021
2021
2020
2021
2020
Per Share Data
Basic Earnings per Common Share
$
0.51
$
0.84
$
0.47
$
1.95
$
0.93
Diluted Earnings per Common Share
0.50
0.84
0.46
1.94
0.93
Dividends per Common Share
0.12
0.12
0.10
0.34
0.30
Book Value per Common Share
21.11
20.78
19.26
21.11
19.26
Average Common Shares Outstanding
20,384,879
20,707,313
20,613,481
20,570,506
17,356,830
Average Diluted Shares Outstanding
20,513,838
20,827,786
20,704,444
20,692,344
17,409,821
End of Period Common Shares Outstanding
20,383,504
20,740,759
20,667,237
20,383,504
20,667,237
Annualized Performance Ratios
Return on Average Assets
0.95
%
1.58
%
0.98
%
1.23
%
0.67
%
Return on Average Equity
9.47
%
16.57
%
9.85
%
12.60
%
6.30
%
Net Interest Margin
3.71
%
3.87
%
4.06
%
3.93
%
3.97
%
Net Interest Spread
3.51
%
3.68
%
3.81
%
3.75
%
3.66
%
Efficiency Ratio (1)
67.73
%
56.20
%
65.65
%
60.69
%
71.42
%
Total Quarterly/Year-to-Date Average Assets
$
4,353,885
$
4,399,911
$
3,933,631
$
4,343,407
$
3,224,940
Total Quarterly/Year-to-Date Average Equity
435,400
420,640
390,209
423,977
341,904
Other Expenses
Salaries and Employee Benefits
$
16,791
$
16,753
$
15,430
$
48,470
$
42,486
Occupancy and Bank Premises
1,629
2,276
1,394
5,716
3,824
Depreciation and Amortization
1,720
1,686
1,322
4,999
2,996
Data Processing
1,994
2,288
1,832
6,105
3,539
FDIC Assessment Fees
581
436
594
1,526
1,013
Legal and Other Professional Fees
553
905
555
2,199
1,492
Advertising and Promotions
612
624
320
1,713
960
Utilities and Communications
678
636
789
1,889
1,751
Ad Valorem Shares Tax
675
675
673
2,050
1,498
Directors' Fees
201
194
117
583
291
Other Real Estate Owned Expenses and Write-Downs
103
178
171
660
475
Merger and Conversion-Related Expenses
145
94
556
249
3,430
Other
3,885
4,371
3,198
11,487
7,636
Total Other Expenses
$
29,567
$
31,116
$
26,951
$
87,646
$
71,391
Other Income
Service Charges on Deposit Accounts
$
1,763
$
1,683
$
1,592
$
5,013
$
3,686
Gain (Loss) on Sales of Securities
(11
)
(50
)
95
(66
)
120
Debit card and ATM Fee Income
1,532
1,777
1,399
4,645
2,765
Bank-Owned Life Insurance Income
356
355
237
1,029
689
Gain (Loss) on Sales of Loans
93
10,042
-
10,114
184
Mortgage Origination Income
227
241
123
697
364
Fees and Brokerage Commission
1,335
1,416
281
3,294
537
Correspondent Bank Income
10
123
45
276
186
Participation Fee Income
250
240
136
737
182
Gain (Loss) on Sales of Other Real Estate Owned
(558
)
(575
)
(104
)
(1,087
)
28
Gain (Loss) on Disposal of Other Assets
14
(9
)
(627
)
122
(627
)
Pass-through Income from SBIC Partnerships
405
1,602
364
2,060
2,368
Other
932
531
676
1,973
1,535
Total Other Income
$
6,348
$
17,376
$
4,217
$
28,807
$
12,017
(1) Non-GAAP: Noninterest expense (excluding provision for loan losses) divided by noninterest income plus net interest
income less gain/loss on sales of securities.


Business First Bancshares, Inc.
Consolidated Balance Sheets
(Unaudited)
September 30,
June 30,
September 30,
(Dollars in thousands)
2021
2021
2020
Assets
Cash and Due From Banks
$
81,361
$
130,769
$
103,894
Federal Funds Sold
4,646
232,391
8,395
Securities Available for Sale, at Fair Values
1,034,491
882,802
547,535
Mortgage Loans Held for Sale
1,498
1,834
671
Loans and Lease Receivable
3,066,236
2,854,886
3,082,474
Allowance for Loan Losses
(28,146
)
(26,702
)
(20,340
)
Net Loans and Lease Receivable
3,038,090
2,828,184
3,062,134
Premises and Equipment, Net
56,611
57,576
59,241
Accrued Interest Receivable
19,025
20,841
25,622
Other Equity Securities
15,259
14,043
15,641
Other Real Estate Owned
2,152
5,890
10,994
Cash Value of Life Insurance
59,085
60,703
44,779
Deferred Taxes, Net
5,618
4,652
5,829
Goodwill
60,062
60,062
53,627
Core Deposit and Customer Intangibles
12,835
13,271
10,061
Other Assets
14,484
10,941
6,247
Total Assets
$
4,405,217
$
4,323,959
$
3,954,670
Liabilities
Deposits
Noninterest-Bearing
$
1,201,791
$
1,175,624
$
945,485
Interest-Bearing
2,566,330
2,548,599
2,290,776
Total Deposits
3,768,121
3,724,223
3,236,261
Securities Sold Under Agreements to Repurchase
27,195
25,837
24,604
Fed Funds Purchased
16,087
-
-
Short-Term Borrowings
20
20
5,033
Long-Term Borrowings
-
-
6,000
Payroll Protection Program Liquidity Facility
-
-
107,076
Subordinated Debt
81,427
81,427
25,000
Subordinated Debt - Trust Preferred Securities
5,000
5,000
5,000
Federal Home Loan Bank Borrowings
48,002
28,023
117,950
Accrued Interest Payable
1,835
1,938
3,621
Other Liabilities
27,309
26,485
26,039
Total Liabilities
3,974,996
3,892,953
3,556,584
Shareholders' Equity
Common Stock
20,384
20,741
20,667
Additional Paid-In Capital
291,847
299,014
299,762
Retained Earnings
112,243
104,382
67,399
Accumulated Other Comprehensive Income
5,747
6,869
10,258
Total Shareholders' Equity
430,221
431,006
398,086
Total Liabilities and Shareholders' Equity
$
4,405,217
$
4,323,959
$
3,954,670


Business First Bancshares, Inc.
Consolidated Statements of Income
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
September 30,
(Dollars in thousands)
2021
2021
2020
2021
2020
Interest Income:
Interest and Fees on Loans
$
37,900
$
39,135
$
39,918
$
118,454
$
98,697
Interest and Dividends on Securities
3,598
3,189
2,474
9,616
6,380
Interest on Federal Funds Sold and Due From Banks
36
27
69
77
291
Total Interest Income
41,534
42,351
42,461
128,147
105,368
Interest Expense:
Interest on Deposits
3,060
3,235
4,345
9,538
13,826
Interest on Borrowings
1,180
1,171
1,184
3,069
3,480
Total Interest Expense
4,240
4,406
5,529
12,607
17,306
Net Interest Income
37,294
37,945
36,932
115,540
88,062
Provision for Loan Losses:
1,147
2,241
2,491
6,747
9,301
Net Interest Income After Provision for Loan Losses
36,147
35,704
34,441
108,793
78,761
Other Income:
Service Charges on Deposit Accounts
1,763
1,683
1,592
5,013
3,686
Gain (Loss) on Sales of Securities
(11
)
(50
)
95
(66
)
120
Gain (Loss) on Sales of Loans
93
10,042
-
10,114
184
Other Income
4,503
5,701
2,530
13,746
8,027
Total Other Income
6,348
17,376
4,217
28,807
12,017
Other Expenses:
Salaries and Employee Benefits
16,791
16,753
15,430
48,470
42,486
Occupancy and Equipment Expense
3,912
4,264
3,228
11,893
8,007
Merger and Conversion-Related Expense
145
94
556
249
3,430
Other Expenses
8,719
10,005
7,737
27,034
17,468
Total Other Expenses
29,567
31,116
26,951
87,646
71,391
Income Before Income Taxes:
12,928
21,964
11,707
49,954
19,387
Provision for Income Taxes:
2,617
4,536
2,098
9,886
3,227
Net Income:
$
10,311
$
17,428
$
9,609
$
40,068
$
16,160


Business First Bancshares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Three Months Ended
September 30, 2021
June 30, 2021
September 30, 2020
Average
Average
Average
Outstanding
Interest Earned /
Average
Outstanding
Interest Earned /
Average
Outstanding
Interest Earned /
Average
(Dollars in thousands)
Balance
Interest Paid
Yield / Rate
Balance
Interest Paid
Yield / Rate
Balance
Interest Paid
Yield / Rate
Assets
Interest-Earning Assets:
Total Loans (Excluding SBA PPP)
$
2,948,491
$
37,666
5.11
%
$
2,814,593
$
36,116
5.13
%
$
2,638,417
$
37,250
5.65
%
SBA PPP Loans
10,150
234
9.24
%
242,015
$
3,019
4.99
%
399,366
2,668
2.67
%
Securities Available for Sale
946,950
3,598
1.52
%
801,268
3,189
1.59
%
564,630
2,474
1.75
%
Interest-Bearing Deposit in Other Banks
110,472
36
0.13
%
62,693
27
0.17
%
33,970
69
0.81
%
Total Interest-Earning Assets
4,016,063
41,534
4.14
%
3,920,569
42,351
4.32
%
3,636,383
42,461
4.67
%
Allowance for Loan Losses
(27,409
)
(26,032
)
(19,329
)
Noninterest-Earning Assets
365,231
505,374
316,577
Total Assets
$
4,353,885
$
41,534
$
4,399,911
$
42,351
$
3,933,631
$
42,461
Liabilities and Shareholders' Equity
Interest-Bearing Liabilities:
Interest-Bearing Deposits
$
2,566,766
$
3,060
0.48
%
$
2,615,241
$
3,235
0.49
%
$
2,262,774
$
4,345
0.77
%
Subordinated Debt
81,427
1,026
5.04
%
81,427
1,015
4.99
%
25,000
422
6.75
%
Subordinated Debt - Trust Preferred Securities
5,000
42
3.36
%
5,000
43
3.44
%
5,000
45
3.60
%
Advances from Federal Home Loan Bank (FHLB)
36,015
106
1.18
%
32,887
108
1.31
%
122,592
515
1.68
%
Paycheck Protection Program Liquidity Facility (PPPLF)
-
-
0.00
%
-
-
0.00
%
107,076
95
0.35
%
Other Borrowings
26,350
6
0.09
%
24,909
5
0.08
%
35,437
107
1.21
%
Total Interest-Bearing Liabilities
2,715,558
4,240
0.62
%
2,759,464
4,406
0.64
%
2,557,879
5,529
0.86
%
Noninterest-Bearing Liabilities:
Noninterest-Bearing Deposits
$
1,172,752
$
1,191,900
$
957,090
Other Liabilities
30,175
27,907
28,453
Total Noninterest-Bearing Liabilities
1,202,927
1,219,807
985,543
Shareholders' Equity:
435,400
420,640
390,209
Total Liabilities and Shareholders' Equity
$
4,353,885
$
4,399,911
$
3,933,631
Net Interest Spread
3.51
%
3.68
%
3.81
%
Net Interest Income
$
37,294
$
37,945
$
36,932
Net Interest Margin
3.71
%
3.87
%
4.06
%
Overall Cost of Funds
0.44
%
0.45
%
0.63
%
NOTE: Average outstanding balances are determined utilizing monthly averages and average yield/rate is calculated utilizing a 30/360 day count convention.


Business First Bancshares, Inc.
Consolidated Net Interest Margin
(Unaudited)
Nine Months Ended
September 30, 2021
September 30, 2020
Average
Average
Outstanding
Interest Earned /
Average
Outstanding
Interest Earned /
Average
(Dollars in thousands)
Balance
Interest Paid
Yield / Rate
Balance
Interest Paid
Yield / Rate
Assets
Interest-Earning Assets:
Total Loans (Excluding SBA PPP)
$ 2,802,246
$ 110,320
5.25%
$ 2,227,681
$ 93,699
5.61%
SBA PPP Loans
209,041
8,134
5.19%
240,164
4,998
2.77%
Securities Available for Sale
813,231
9,616
1.58%
444,237
6,380
1.91%
Interest-Bearing Deposit in Other Banks
91,466
77
0.11%
43,965
291
0.88%
Total Interest-Earning Assets
3,915,984
128,147
4.36%
2,956,047
105,368
4.75%
Allowance for Loan Losses
(25,383)
(15,046)
Noninterest-Earning Assets
452,806
283,939
Total Assets
$ 4,343,407
$ 128,147
$ 3,224,940
$ 105,368
Liabilities and Shareholders' Equity
Interest-Bearing Liabilities:
Interest-Bearing Deposits
$ 2,588,756
$ 9,538
0.49%
$ 1,866,556
$ 13,826
0.99%
Subordinated Debt
63,768
2,499
5.23%
25,000
1,266
6.75%
Subordinated Debt - Trust Preferred Securities
5,000
127
3.39%
2,778
79
3.79%
Advances from Federal Home Loan Bank (FHLB)
35,309
325
1.23%
116,785
1,538
1.76%
Paycheck Protection Program Liquidity Facility (PPPLF)
-
-
0.00%
61,326
167
0.36%
Other Borrowings
27,651
118
0.57%
45,179
430
1.27%
Total Interest-Bearing Liabilities
2,720,484
12,607
0.62%
2,117,624
17,306
1.09%
Noninterest-Bearing Liabilities:
Noninterest-Bearing Deposits
1,170,534
738,578
Other Liabilities
28,412
26,834
Total Noninterest-Bearing Liabilities
1,198,946
765,412
Shareholders' Equity
423,977
341,904
Total Liabilities and Shareholders' Equity
$ 4,343,407
$ 3,224,940
Net Interest Spread
3.75%
3.66%
Net Interest Income
$ 115,540
$ 88,062
Net Interest Margin
3.93%
3.97%
Overall Cost of Funds
0.43%
0.81%
NOTE: Average outstanding balances are determined utilizing monthly averages and average yield/rate is calculated utilizing a 30/360 day count convention.


Business First Bancshares, Inc.
Non-GAAP Measures
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
September 30,
(Dollars in thousands, except per share data)
2021
2021
2020
2021
2020
Interest Income:
Interest income
$
41,534
$
42,351
$
42,461
$
128,147
$
105,368
Core interest income
41,534
42,351
42,461
128,147
105,368
Interest Expense:
Interest expense
4,240
4,406
5,529
12,607
17,306
Core interest expense
4,240
4,406
5,529
12,607
17,306
Provision for Loan Losses: (b)
Provision for loan losses
1,147
2,241
2,491
6,747
9,301
Core provision expense
1,147
2,241
2,491
6,747
9,301
Other Income:
Other income
6,348
17,376
4,217
28,807
12,017
(Gains) 1osses on former bank premises and equipment
392
540
635
932
509
(Gains) 1osses on sale of securities
11
50
(95
)
66
(120
)
Core other income
6,751
17,966
4,757
29,805
12,406
Other Expense:
Other expense
29,567
31,116
26,951
87,646
71,391
Acquisition-related expenses (2)
(145
)
(94
)
(1,206
)
(249
)
(8,991
)
Stock option exercises - excess taxes (founder's grants)
-
-
-
-
(71
)
Occupancy and bank premises - hurricane repair
(211
)
(938
)
-
(1,499
)
-
Core other expense
29,211
30,084
25,745
-
85,898
62,329
Pre-Tax Income: (a)
Pre-tax income
12,928
21,964
11,707
49,954
19,387
(Gains) 1osses on former bank premises and equipment
392
540
635
932
509
(Gains) 1osses on sale of securities
11
50
(95
)
66
(120
)
Acquisition-related expenses (2)
145
94
1,206
249
8,991
Stock option exercises - excess taxes (founder's grants)
-
-
-
-
71
Occupancy and bank premises - hurricane repair
211
938
-
1,499
-
Core pre-tax income
13,687
23,586
13,453
52,700
28,838
Provision for Income Taxes: (1)
Provision for income taxes
2,617
4,536
2,098
9,886
3,227
Tax on (gains) losses on former bank premises and equipment
82
113
133
195
107
Tax on (gains) losses on sale of securities
2
11
(20
)
14
(25
)
Tax on acquisition-related expenses (2)
24
20
241
46
1,607
Tax on stock option exercises (founder's grants)
-
-
-
-
601
Tax on occupancy and bank premises - hurricane repair
44
197
-
314
-
Core provision for income taxes
2,769
4,877
2,452
10,455
5,517
Net Income:
Net income
10,311
17,428
9,609
40,068
16,160
(Gains) losses on former bank premises and equipment , net of tax
310
427
502
737
402
(Gains) losses on sale of securities, net of tax
9
39
(75
)
52
(95
)
Acquisition-related expenses (2), net of tax
121
74
965
203
7,384
Stock option exercises, net of tax (founder's grants)
-
-
-
-
(530
)
Occupancy and bank premises - hurricane repair, net of tax
167
741
-
1,185
-
Core net income
$
10,918
$
18,709
$
11,001
$
42,245
$
23,321
Pre-tax, pre-provision earnings (a+b)
$
14,075
$
24,205
$
14,198
$
56,701
$
28,688
(Gains) losses on former bank premises and equipment
392
540
635
932
509
(Gains) losses on sale of securities
11
50
(95
)
66
(120
)
Acquisition-related expenses (2)
145
94
1,206
249
8,991
Stock option exercises (founder's grants)
-
-
-
-
71
Occupancy and bank premises - hurricane repair
211
938
-
1,499
-
Core pre-tax, pre-provision earnings
$
14,834
$
25,827
$
15,944
$
59,447
$
38,139
Average Diluted Shares Outstanding
20,513,838
20,827,786
20,704,444
20,692,344
17,409,821
Diluted Earnings Per Share:
Diluted earnings per share
$
0.50
$
0.84
$
0.46
$
1.94
$
0.93
(Gains) losses on former bank premises and equipment , net of tax
0.01
0.02
0.02
0.04
0.02
(Gains) losses on sale of securities, net of tax
0.00
0.00
(0.00
)
0.00
(0.01
)
Acquisition-related expenses (2), net of tax
0.01
0.00
0.05
0.01
0.43
Stock option exercises (founder's grants)
-
-
-
-
(0.03
)
Occupancy and bank premises - hurricane repair, net of tax
0.01
0.04
-
0.06
-
Core diluted earnings per share
$
0.53
$
0.90
$
0.53
$
2.05
$
1.34
Pre-tax, pre-provision profit diluted earnings per share
$
0.69
$
1.16
$
0.69
$
2.74
$
1.65
(Gains) losses on former bank premises and equipment
0.01
0.03
0.03
0.05
0.03
(Gains) losses on sale of securities
0.00
0.00
(0.01
)
0.00
(0.01
)
Acquisition-related expenses (2)
0.01
0.00
0.06
0.01
0.52
Stock option exercises (founder's grants)
-
-
-
-
0.00
Occupancy and bank premises - hurricane repair
0.01
0.05
-
0.07
-
Core pre-tax, pre-provision diluted earnings per share
$
0.72
$
1.24
$
0.77
$
2.87
$
2.19
(1) Tax rates, exclusive of certain nondeductible merger-related expenses and goodwill, utilized were 21% for 2021 and 2020. 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)
Three Months Ended
Nine Months Ended
September 30,
June 30,
September 30,
September 30,
September 30,
(Dollars in thousands, except per share data)
2021
2021
2020
2021
2020
Total Quarterly/Year-to-Date Average Assets
$
4,353,885
$
4,399,911
$
3,933,631
$
4,343,407
$
3,224,940
Total Quarterly/Year-to-Date Average Equity
$
435,400
$
420,640
$
390,209
$
423,977
$
341,904
Net Income:
Net income
$
10,311
$
17,428
$
9,609
$
40,068
$
16,160
(Gains) losses on former bank premises and equipment , net of tax
310
427
502
737
402
(Gains) losses on sale of securities, net of tax
9
39
(75
)
52
(95
)
Acquisition-related expenses (2), net of tax
121
74
965
203
7,384
Stock option exercises, net of tax (founder's grants)
-
-
-
-
(530
)
Occupancy and bank premises - hurricane repair, net of tax
167
741
-
1,185
-
Core net income
$
10,918
$
18,709
$
11,001
$
42,245
$
23,321
Return on average assets
0.95
%
1.58
%
0.98
%
1.23
%
0.67
%
Core return on average assets
1.00
%
1.70
%
1.12
%
1.30
%
0.96
%
Return on equity
9.47
%
16.57
%
9.85
%
12.60
%
6.30
%
Core return on average equity
10.03
%
17.79
%
11.28
%
13.29
%
9.09
%
Interest Income:
Interest income
$
41,534
$
42,351
$
42,461
$
128,147
$
105,368
Core interest income
41,534
42,351
42,461
128,147
105,368
Interest Expense:
Interest expense
4,240
4,406
5,529
12,607
17,306
Core interest expense
4,240
4,406
5,529
12,607
17,306
Other Income:
Other income
6,348
17,376
4,217
28,807
12,017
(Gains) losses on former bank premises and equipment
392
540
635
932
509
(Gains) losses on sale of securities
11
50
(95
)
66
(120
)
Core other income
6,751
17,966
4,757
29,805
12,406
Other Expense:
Other expense
29,567
31,116
26,951
87,646
71,391
Acquisition-related expenses
(145
)
(94
)
(1,206
)
(249
)
(8,991
)
Stock option exercises - excess taxes (founder's grants)
-
-
-
-
(71
)
Occupancy and bank premises - hurricane repair
(211
)
(938
)
-
(1,499
)
-
Core other expense
$
29,211
$
30,084
$
25,745
$
85,898
$
62,329
Efficiency Ratio:
Other expense (a)
$
29,567
$
31,116
$
26,951
$
87,646
$
71,391
Core other expense (c)
$
29,211
$
30,084
$
25,745
$
85,898
$
62,329
Net interest and other income (1) (b)
$
43,653
$
55,371
$
41,054
$
144,413
$
99,959
Core net interest and other income (1) (d)
$
44,045
$
55,911
$
41,689
$
145,345
$
100,468
Efficiency ratio (a/b)
67.73
%
56.20
%
65.65
%
60.69
%
71.42
%
Core efficiency ratio (c/d)
66.32
%
53.81
%
61.75
%
59.10
%
62.04
%
Total Average Interest-Earnings Assets
$
4,016,063
$
3,920,569
$
3,636,383
$
3,915,984
$
2,956,047
Net Interest Income:
Net interest income
$
37,294
$
37,945
$
36,932
$
115,540
$
88,062
Loan discount accretion
(1,511
)
(1,617
)
(2,270
)
(6,191
)
(4,025
)
Net interest income excluding loan discount accretion
$
35,783
$
36,328
$
34,662
$
109,349
$
84,037
Net interest margin (2)
3.71
%
3.87
%
4.06
%
3.93
%
3.97
%
Net interest margin excluding loan discount accretion (2)
3.56
%
3.71
%
3.81
%
3.72
%
3.79
%
Net interest spread
3.51
%
3.68
%
3.81
%
3.75
%
3.66
%
Net interest spread excluding loan discount accretion
3.36
%
3.52
%
3.56
%
3.53
%
3.48
%
(1) Excludes gains/losses on sales of securities.
(2) Calculated utilizing a 30/360 day count convention.


Business First Bancshares, Inc.
Non-GAAP Measures
(Unaudited)
September 30,
June 30,
September 30,
(Dollars in thousands, except per share data)
2021
2021
2020
Total Shareholders' (Common) Equity:
Total shareholders' equity
$
430,221
$
431,006
$
398,086
Goodwill
(60,062
)
(60,062
)
(53,627
)
Core deposit and customer intangible
(12,835
)
(13,271
)
(10,061
)
Total tangible common equity
$
357,324
$
357,673
$
334,398
Total Assets:
Total assets
$
4,405,217
$
4,323,959
$
3,954,670
Goodwill
(60,062
)
(60,062
)
(53,627
)
Core deposit and customer intangible
(12,835
)
(13,271
)
(10,061
)
Total tangible assets
$
4,332,320
$
4,250,626
$
3,890,982
Common shares outstanding
20,383,504
20,740,759
20,667,237
Book value per common share
$
21.11
$
20.78
$
19.26
Tangible book value per common share
$
17.53
$
17.24
$
16.18
Common equity to total assets
9.77
%
9.97
%
10.07
%
Tangible common equity to tangible assets
8.25
%
8.41
%
8.59
%

Misty Albrecht
b1BANK
225.286.7879
Misty.Albrecht@b1BANK.com


Stock Information

Company Name: Business First Bancshares Inc.
Stock Symbol: BFST
Market: NASDAQ
Website: b1bank.com

Menu

BFST BFST Quote BFST Short BFST News BFST Articles BFST Message Board
Get BFST Alerts

News, Short Squeeze, Breakout and More Instantly...