Attached files

file filename
8-K - FORM 8-K - Business First Bancshares, Inc.bfbi20180426_8k.htm

Exhibit 99.1

 

 

 

FOR IMMEDIATE RELEASE 

April 26, 2018

 

 

Misty Albrecht

Business First Bank

225.286.7879

Misty.Albrecht@b1bank.com

 

 

 

BUSINESS FIRST BANCSHARES, INC. ANNOUNCES FINANCIAL RESULTS FOR Q1 2018

 

 

Baton Rouge, LA – Business First Bancshares, Inc. (NASDAQ:BFST), parent company of Business First Bank, Baton Rouge, Louisiana, today announced its unaudited results for the quarter ended March 31, 2018, including record quarterly net income of $3.1 million, or $0.29 per diluted share, which reflected increases of $1.1 million and $0.02, respectively, from the quarter ended March 31, 2017. Core net income, which excludes nonrecurring income and expenses, was $3.6 million, or $0.34 per diluted share, which reflected increases of $2.3 million and $0.17, respectively, from the quarter ended March 31, 2017.

 

“Our company’s first quarter was the most meaningful quarter in our history,” said Jude Melville, President and CEO. “Our team consummated the merger of MBL Bank in under three months from the date of announcement, deepening our presence along the I-20 corridor in Northern Louisiana; we continued to achieve organic growth across our footprint in both our loan and deposit portfolios; and we prepared to list our stock on the NASDAQ Global Select stock exchange, a step we were able to accomplish early in the second quarter. Our franchise is building significant momentum and we look forward to performing for our clients and our shareholders over the course of 2018 as we continue working to be our region’s most impactful business-focused community banking institution.”

 

On April 19, 2018, Business First’s Board of Directors declared a quarterly dividend based upon financial performance for the quarter in the amount of $0.08 per share to the common shareholders of record as of May 15, 2018. The dividend will be paid on May 31, 2018, or as soon thereafter as practicable. The dividend reflects a $0.02 increase over the dividend paid for the prior quarter.

 

 

 

 

 

Quarterly Highlights

 

 

Acquisition of Minden Bancorp, Inc. Acquisition was completed on January 1, 2018, and included total assets of $315.4 million, net loans of $193.3 million, and total deposits of $264.0 million.

 

 

Loan Portfolio Growth. Total loans were $1.2 billion, a $216.1 million increase from December 31, 2017. [Organic loan growth was $22.6 million, a 9.3% increase, on an annualized basis, from December 31, 2017.] Net interest income was $14.5 million, an increase of $3.9 million, or 37.3%, from the quarter ended March 31, 2017. The ratio of nonperforming loans to total loans held for investment was 1.27%, compared to 1.30% from December 31, 2017.

 

 

Improved Earnings. Net income was $3.1 million, an increase of $1.1 million, or 57.3%, from the quarter ended March 31, 2017. Earnings per share was $0.30, return on average assets was 0.77%, and return on average equity was 6.94%, compared to $0.29, 0.70% and 6.91%, respectively, from the quarter ended March 31, 2017. Core net income, which excludes nonrecurring income and expenses, was $3.6 million, increased $2.3 million from the quarter ended March 31, 2017, which resulted in core earnings per diluted share of $0.34, compared to $0.17 for the quarter ended March 31, 2017, a 100.0% increase. As adjusted, return on average assets was 0.88% and return on average equity was 7.96%, compared to 0.43% and 4.27%, respectively, for the quarter ended March 31, 2017.

 

Financial Condition

As of March 31, 2018, Business First had total assets of $1.6 billion, total loans of $1.2 billion, total deposits of $1.3 billion, and total shareholders’ equity of $180.0 million, compared to $1.3 billion, $975.5 million, $1.1 billion, and $180.0 million, respectively, as of December 31, 2017.

 

Nonperforming loans as a percent of total loans held for investment decreased from 1.30% as of December 31, 2017 to 1.27% as of March 31, 2018. Nonperforming assets as a percent of total assets increased from 0.98% as of December 31, 2017 to 1.04% as of March 31, 2018, primarily due a $1.0 million increase in nonperforming assets related to the closure of two branch locations in the Greater Baton Rouge area, which were recorded as other repossessed assets.

 

 

 

 

 

Book value per common share was $17.52 at March 31, 2018, compared to $17.58 at December 31, 2017. Tangible book value per common share was $13.90 at March 31, 2018, compared to $16.72 at December 31, 2017. The decrease in book value and tangible book value per common share during the quarter is primarily attributable to (i) a $2.7 million increase in net unrealized losses in the securities portfolio, or $0.27 per common share, during the quarter primarily due to rising interest rates, and (ii) with respect to tangible book value, the completion of the acquisition of MBI on January 1, 2018, which added $28.5 million in intangible assets, or $2.77 per common share.

 

Operating Highlights

For the quarter ended March 31, 2018, net income was $3.1 million, or $0.30 per basic share and $0.29 per diluted share, compared to net income of $2.0 million, or $0.29 per basic share and $0.27 per diluted share, for the quarter ended March 31, 2017. Return on average assets, on an annualized basis, increased to 0.77% for the quarter ended March 31, 2018, from 0.70% for the quarter ended March 31, 2017. Return on average equity, on an annualized basis, increased to 6.94% for the quarter ended March 31, 2018, as compared to 6.91% for the quarter ended March 31, 2017. The increase in net income for the quarter ended March 31, 2018, compared to the same time period in 2017, can primarily be attributed to the acquisition of MBI, growth of the loan portfolio, and the enactment of the Tax Cuts and Jobs Act which lowered the effective corporate tax rate.

 

Notable nonrecurring events impacting earnings include the sale of a participation interest in an impaired credit acquired from American Gateway in 2015, which resulted in a $1.1 million increase in interest income for the quarter ended March 31, 2017, and the incurrence of $512,000 in noninterest expenses related to the acquisition of MBI in the quarter ended March 31, 2018. Core net income, which excludes nonrecurring income and expenses, for the quarter ended March 31, 2018 was $3.6 million, or $0.34 per diluted share, compared to core net income of $1.2 million, or $0.17 per diluted share, in the quarter ended March 31, 2017. As adjusted, core return on average assets and core return on average equity, in each case on an annualized basis, were 0.88% and 7.96% for the quarter ended March 31, 2018, compared to 0.43% and 4.27% for the quarter ended March 31, 2017.

 

 

 

 

 

For the quarter ended March 31, 2018, net interest income totaled $14.5 million, and net interest margin and net interest spread were 3.97% and 3.75%, respectively, compared to $11.6 million, 3.87%, and 3.57% for the quarter ended December 31, 2017 and $10.6 million, 4.04%, and 3.84%, respectively, for the quarter ended March 31, 2017. The average yield on the loan portfolio was 5.32%, compared to 5.22% for the quarter ended December 31, 2017 and 5.34% for the quarter ended March 31, 2017, and the average yield on total interest-earning assets was 4.72%, compared to 4.57% for the quarter ended December 31, 2017 and 4.63% for the quarter ended March 31, 2017. These metrics were impacted during the quarter ended March 31, 2017 by the sale of a participation interest in an impaired credit acquired from American Gateway in 2015. Excluding the effect of this transaction, for the quarter ended March 31, 2017, net interest income was $9.4 million, net interest margin and net interest spread were 3.60% and 3.40%, respectively, and average yield on the loan portfolio and on total interest-earning assets were 4.80% and 4.19%, respectively. For the quarter ended March 31, 2018, overall cost of funds decreased by 3 basis points compared to the quarter ended December 31, 2017 and increased 18 basis points compared to the quarter ended March 31, 2017. Due to the continued impact of new loan growth and the runoff of higher-yielding loan balances, management anticipates continued pressure on net interest margin and net interest spread.

 

During the quarter ended March 31, 2018, Business First recorded a provision for loan losses of $474,000, compared to $355,000 for the quarter ended March 31, 2017. The increase in provision for the quarter ended March 31, 2018 compared to the same period in 2017 is primarily due to overall growth in the loan portfolio.

 

Banking Centers

As of March 31, 2018, Business First operated out of 19 offices, including 16 full-service banking centers, two loan production offices, and one wealth solutions office in markets across Louisiana and Texas.

 

Business First has received all the necessary regulatory approvals for converting its loan production offices in New Orleans, Louisiana and Dallas, Texas into full-service banking centers. These locations are on schedule to convert to full-service banking centers during the second quarter of 2018.

 

In March 2018, Business First closed a banking center in each of Zachary and Erwinville, Louisiana, which is expected to have a minimal impact on its operations and customers.

 

 

 

 

 

Non-GAAP Financial Measures

This press release includes certain non-GAAP financial measures intended to supplement, not substitute for, comparable GAAP measures. Reconciliations of non-GAAP financial measures to GAAP financial measures are provided at the end of the tables below.

 

About Business First Bancshares, Inc.

Business First Bancshares, Inc., through its banking subsidiary Business First Bank, operates 19 offices, including 16 banking centers, two loan production offices and one wealth solutions office in markets across Louisiana and Texas. Business First Bank provides commercial and personal banking, treasury management, and wealth solutions services to small to midsize businesses and their owners and employees. Visit www.b1bank.com for more information. Business First’s common stock is traded on the NASDAQ Global Select Market under the symbol “BFST.”

 

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. 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, or 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 100, 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 the Company. 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.

Consolidated Balance Sheets

(Unaudited)

 

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

(In thousands)

 

2018

   

2017

   

2017

   

2017

   

2017

 
                                         

Assets

                                       
                                         

Cash and Due from Banks

  $ 37,627     $ 107,591     $ 36,210     $ 45,204     $ 49,960  

Federal Funds Sold

    11,730       8,820       2,971       7,090       8,685  

Securities Available for Sale, at Fair Values

    262,988       179,148       186,149       192,058       195,470  

Mortgage Loans Held for Sale

    147       201       332       167       -  

Loans and Lease Receivable

    1,191,450       975,284       937,776       874,506       854,018  

Allowance for Loan Losses

    (9,647 )     (8,765 )     (9,241 )     (9,177 )     (8,183 )

Net Loans and Lease Receivable

    1,181,803       966,519       928,535       865,329       845,835  

Premises and Equipment, Net

    10,424       8,780       8,974       9,132       9,129  

Accrued Interest Receivable

    4,700       4,110       3,518       3,574       3,086  

Other Equity Securities

    9,381       8,627       8,595       7,065       6,070  

Other Real Estate Owned

    1,282       227       267       1,227       1,402  

Cash Value of Life Insurance

    24,109       23,200       23,039       22,876       22,717  

Goodwill

    32,816       6,824       6,824       6,824       6,824  

Core Deposit Intangible

    4,366       2,003       2,072       2,141       2,210  

Other Assets

    6,340       5,206       6,345       6,399       6,873  
                                         

Total Assets

  $ 1,587,713     $ 1,321,256     $ 1,213,831     $ 1,169,086     $ 1,158,261  
                                         
                                         

Liabilities

                                       
                                         

Deposits:

                                       

Noninterest Bearing

  $ 297,845     $ 264,646     $ 268,520     $ 243,745     $ 246,446  

Interest Bearing

    1,009,893       790,887       746,574       728,271       716,816  

Total Deposits

    1,307,738       1,055,533       1,015,094       972,016       963,262  
                                         

Securities Sold Under Agreements to Repurchase

    15,434       1,939       2,926       2,533       3,076  

Short Term Borrowings

    862       862       862       862       862  

Long Term Borrowings

    2,700       2,700       2,700       3,000       3,000  

Federal Home Loan Bank Borrowings

    75,000       75,000       65,474       66,007       66,537  

Accrued Interest Payable

    1,104       890       902       821       865  

Other Liabilities

    4,881       4,397       5,814       5,034       4,458  
                                         

Total Liabilities

    1,407,719       1,141,321       1,093,772       1,050,273       1,042,060  
                                         

Shareholders' Equity

                                       
                                         

Common Stock

    10,272       10,232       6,933       6,933       6,933  

Additional Paid-in Capital

    144,441       144,172       85,136       85,066       84,996  

Retained Earnings

    29,666       27,175       28,380       27,115       25,478  

Accumulated Other Comprehensive Loss

    (4,385 )     (1,644 )     (390 )     (301 )     (1,206 )
                                         

Total Shareholders' Equity

    179,994       179,935       120,059       118,813       116,201  
                                         

Total Liabilities and Shareholders' Equity

  $ 1,587,713     $ 1,321,256     $ 1,213,831     $ 1,169,086     $ 1,158,261  

 

 

 
 
 

Business First Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

   

Quarter Ended

 
   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

(In thousands)

 

2018

   

2017

   

2017

   

2017

   

2017

 
                                         

Interest Income:

                                       

Interest and Fees on Loans

  $ 15,676     $ 12,544     $ 11,433     $ 12,398     $ 11,141  

Interest and Dividends on Securities

    1,423       957       953       972       947  

Interest on Federal Funds Sold and Due From Banks

    127       171       38       30       17  

Total Interest Income

    17,226       13,672       12,424       13,400       12,105  
                                         

Interest Expense:

                                       

Interest on Deposits

    2,298       1,814       1,665       1,501       1,348  

Interest on Borrowings

    428       269       226       209       197  

Total Interest Expense

    2,726       2,083       1,891       1,710       1,545  
                                         

Net Interest Income

    14,500       11,589       10,533       11,690       10,560  
                                         

Provision for Loan Losses

    474       2,330       247       1,305       355  
                                         

Net Interest Income after Provision for Loan Losses

    14,026       9,259       10,286       10,385       10,205  
                                         

Other Income:

                                       

Service Charges on Deposit Accounts

    610       530       542       525       512  

Gain (Loss) on Sales of Securities

    -       -       31       -       -  

Other Income

    1,125       943       668       1,075       792  

Total Other Income

    1,735       1,473       1,241       1,600       1,304  
                                         

Other Expenses:

                                       

Salaries and Employee Benefits

    6,704       5,542       5,559       5,397       4,984  

Occupancy and Equipment Expense

    1,418       1,322       1,139       1,191       1,168  

Other Expenses

    3,822       2,844       2,516       2,526       2,614  

Total Other Expenses

    11,944       9,708       9,214       9,114       8,766  
                                         

Income Before Income Taxes

    3,817       1,024       2,313       2,871       2,743  
                                         

Provision for Income Taxes

    709       1,886       631       819       767  
                                         

Net Income

  $ 3,108     $ (862 )   $ 1,682     $ 2,052     $ 1,976  

 

 

 

 

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

(In thousands)

 

2018

   

2017

   

2017

   

2017

   

2017

 
                                         

Balance Sheet Ratios

                                       
                                         

Total Loans to Deposits

    91.12 %     92.42 %     92.42 %     89.99 %     88.66 %

Shareholders' Equity to Assets Ratio

    11.34 %     13.62 %     9.89 %     10.16 %     10.03 %

Tangible Common Equity to Tangible Assets

    9.21 %     13.04 %     9.23 %     9.47 %     9.33 %
                                         
                                         

Loans Receivable Held for Investment

                                       
                                         

Commercial

  $ 290,427     $ 254,427     $ 261,478     $ 238,924     $ 227,310  

Real Estate:

                                       

Construction and Land

    191,220       143,535       121,377       112,199       105,142  

Farmland

    14,498       10,480       10,469       10,524       10,695  

1-4 Family Residential

    218,623       157,505       145,911       139,398       129,726  

Multi-family Residential

    25,884       20,717       19,750       23,039       23,795  

Nonfarm Nonresidential

    390,478       337,699       331,053       304,278       311,064  

Total Real Estate

    840,703       669,936       628,560       589,438       580,422  

Consumer

    60,320       50,921       47,738       46,144       46,286  

Total Loans

  $ 1,191,450     $ 975,284     $ 937,776     $ 874,506     $ 854,018  
                                         
                                         

Allowance for Loan Losses

                                       
                                         

Balance, Beginning of Period

  $ 8,765     $ 9,241     $ 9,177     $ 8,183     $ 8,162  

Charge-offs - Quarterly

    (23 )     (2,845 )     (217 )     (344 )     (378 )

Recoveries - Quarterly

    431       39       34       33       44  

Provision for Loan Losses - Quarterly

    474       2,330       247       1,305       355  

Balance, End of Period

  $ 9,647     $ 8,765     $ 9,241     $ 9,177     $ 8,183  
                                         

Allowance for Loan Losses to Total Loans (HFI)

    0.81 %     0.90 %     0.99 %     1.05 %     0.96 %

Net Charge-offs (Recoveries) to Average Total Loans

    -0.03 %     0.29 %     0.02 %     0.04 %     0.04 %
                                         
                                         

Nonperforming Assets

                                       
                                         

Nonperforming Loans

                                       

Nonaccrual Loans

  $ 15,030     $ 12,535     $ 13,269     $ 11,105     $ 12,493  

Loans Past Due 90 Days or More

    114       132       194       55       53  

Total Nonperforming Loans

    15,144       12,667       13,463       11,160       12,546  

Other Nonperforming Assets

                                       

Other Real Estate Owned

    1,282       227       267       1,227       1,402  

Other Nonperforming Assets

    13       -       -       -       -  

Total Other Nonperforming Assets

    1,295       227       267       1,227       1,402  

Total Nonperforming Assets

  $ 16,439     $ 12,894     $ 13,730     $ 12,387     $ 13,948  
                                         

Nonperforming Loans to Total Loans

    1.27 %     1.30 %     1.44 %     1.28 %     1.47 %

Nonperforming Assets to Total Assets

    1.04 %     0.98 %     1.13 %     1.06 %     1.20 %

 

 

 

 

 

Business First Bancshares, Inc.

Selected Financial Information

(Unaudited)

 

   

Quarter Ended

 
   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

(Dollars in thousands, except per share data)

 

2018

   

2017

   

2017

   

2017

   

2017

 
                                         

Per Share Data

                                       
                                         

Basic Earnings Per Common Share

  $ 0.30     $ (0.09 )   $ 0.24     $ 0.30     $ 0.29  

Diluted Earnings Per Common Share

    0.29       (0.08 )     0.23       0.28       0.27  

Dividends Per Common Share

    0.06       0.06       0.06       0.06       0.05  

Book Value Per Common Share

    17.52       17.58       17.32       17.14       16.76  

Tangible Book Value Per Common Share

    13.90       16.72       16.03       15.85       15.46  
                                         
                                         

Stock Information

                                       
                                         

Average Common Shares Outstanding

    10,232,933       9,828,645       6,932,570       6,932,570       6,914,716  

Average Diluted Shares Outstanding

    10,578,755       10,174,467       7,315,352       7,204,472       7,186,617  

End of Period Common Shares Outstanding

    10,271,931       10,232,495       6,932,570       6,932,570       6,932,570  
                                         
                                         

Annualized Performance Ratios

                                       
                                         

Return on Average Assets

    0.77 %     -0.26 %     0.57 %     0.70 %     0.70 %

Return on Average Equity

    6.94 %     -1.89 %     5.61 %     6.96 %     6.91 %

Net Interest Margin

    3.97 %     3.87 %     3.82 %     4.34 %     4.04 %

Efficiency Ratio

    73.57 %     74.32 %     78.46 %     68.58 %     73.89 %
                                         
                                         

Other Operating Expenses

                                       
                                         

Salaries and Employee Benefits

  $ 6,704     $ 5,542     $ 5,559     $ 5,397     $ 4,984  

Occupancy and Bank Premises

    857       810       617       626       621  

Depreciation and Amortization

    422       338       351       378       390  

Data Processing

    410       392       385       381       379  

FDIC Assessment Fees

    393       235       202       189       177  

Legal and Other Professional Fees

    402       217       358       300       284  

Advertising and Promotions

    229       259       271       333       330  

Utilities and Communications

    272       248       242       258       233  

Ad Valorem Shares Tax

    322       309       165       165       165  

Directors' Fees

    159       83       76       80       161  

Other Real Estate Owned Expenses and Write-downs

    2       7       4       16       23  

Other

    1,772       1,268       984       991       1,019  

Total Other Expenses

  $ 11,944     $ 9,708     $ 9,214     $ 9,114     $ 8,766  

 

 

 

 

Business First Bancshares, Inc.

Consolidated Net Interest Margin

(Unaudited)

 

   

Quarter Ended

 
   

March 31, 2018

   

December 31, 2017

   

March 31, 2017

 
   

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

  $ 1,178,146     $ 15,676       5.32 %   $ 961,627     $ 12,544       5.22 %   $ 833,831     $ 11,141       5.34 %

Securities Available for Sale

    245,098       1,423       2.32 %     187,565       957       2.04 %     201,986       947       1.88 %

Interest-Bearing Deposit in Other Banks

    37,634       127       1.35 %     48,223       171       1.42 %     9,344       17       0.73 %

Total Interest-Earning Assets

    1,460,878       17,226       4.72 %     1,197,415       13,672       4.57 %     1,045,161       12,105       4.63 %

Allowance for Loan Losses

    (8,965 )                     (9,455 )                     (8,201 )                

Noninterest-Earning Assets

    162,837                       115,215                       99,180                  

Total Assets

  $ 1,614,750     $ 17,226             $ 1,303,175     $ 13,672             $ 1,136,140     $ 12,105          
                                                                         
                                                                         

Liabilities and Shareholders' Equity

                                                                       
                                                                         

Interest-Bearing Liabilities

                                                                       

Interest-Bearing Deposits

  $ 1,026,014     $ 2,298       0.90 %   $ 761,671     $ 1,814       0.95 %   $ 711,129     $ 1,348       0.76 %

Advances from Federal Home Loan Bank ("FHLB")

    75,108       373       1.99 %     66,249       229       1.38 %     63,601       156       0.98 %

Other Borrowings

    21,729       55       1.01 %     6,323       40       2.53 %     7,095       41       2.31 %

Total Interest-Bearing Liabilities

    1,122,851       2,726       0.97 %     834,243       2,083       1.00 %     781,825       1,545       0.79 %
                                                                         

Noninterest-Bearing Liabilities

                                                                       

Noninterest-Bearing Deposits

    307,424                       279,511                       233,382                  

Other Liabilities

    5,377                       6,516                       6,533                  

Total Noninterest-Bearing Liabilities

    312,801                       286,027                       239,915                  

Shareholders' Equity

    179,098                       182,905                       114,400                  

Total Liabilities and Shareholders' Equity

  $ 1,614,750                     $ 1,303,175                     $ 1,136,140                  
                                                                         

Net Interest Rate Spread

                    3.75 %                     3.57 %                     3.84 %

Net Interest Income

          $ 14,500                     $ 11,589                     $ 10,560          

Net Interest Margin

                    3.97 %                     3.87 %                     4.04 %

 

 

 

 

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

March 31,

   

December 31,

   

September 30,

   

June 30,

   

March 31,

 

(In thousands)

 

2018

   

2017

   

2017

   

2017

   

2017

 
                                         

Tangible Common Equity

                                       

Total Shareholders' Equity

  $ 179,994     $ 179,935     $ 120,059     $ 118,813     $ 116,201  

Adjustments:

                                       

Goodwill

    (32,816 )     (6,824 )     (6,824 )     (6,824 )     (6,824 )

Core Deposit and Other Intangibles

    (4,366 )     (2,003 )     (2,072 )     (2,141 )     (2,210 )

Total Tangible Common Equity

  $ 142,812     $ 171,108     $ 111,163     $ 109,848     $ 107,167  
                                         
                                         

Tangible Assets

                                       

Total Assets

  $ 1,587,713     $ 1,321,256     $ 1,213,831     $ 1,169,086     $ 1,158,261  

Adjustments:

                                       

Goodwill

    (32,816 )     (6,824 )     (6,824 )     (6,824 )     (6,824 )

Core Deposit and Other Intangibles

    (4,366 )     (2,003 )     (2,072 )     (2,141 )     (2,210 )

Total Tangible Assets

  $ 1,550,531     $ 1,312,429     $ 1,204,935     $ 1,160,121     $ 1,149,227  
                                         
                                         

Common Shares Outstanding

    10,271,931       10,232,495       6,932,570       6,932,570       6,932,570  

Book Value Per Common Share

  $ 17.52     $ 17.58     $ 17.32     $ 17.14     $ 16.76  

Tangible Book Value Per Common Share

  $ 13.90     $ 16.72     $ 16.03     $ 15.85     $ 15.46  

Common Equity to Total Assets

    11.3 %     13.6 %     9.9 %     10.2 %     10.0 %

Tangible Common Equity to Tangible Assets

    9.2 %     13.0 %     9.2 %     9.5 %     9.3 %

 

 

 

 

 

Business First Bancshares, Inc.

Non-GAAP Measures

(Unaudited)

 

   

Quarter Ended

 
   

March 31,

   

December 31,

   

March 31,

 

(In thousands)

 

2018

   

2017

   

2017

 
                         

Core Net Income

                       

Net Income

  $ 3,108     $ (862 )   $ 1,976  

Adjustments:

                       

Sale of Participation Interest in Impaired Credit (net of tax)

    -       -       (756 )

Acquisition-related Expenses (net of tax)

    457       -       -  

Core Net Income

  $ 3,565     $ (862 )   $ 1,220  
                         
                         

Core Earnings Per Share - Basic

  $ 0.35     $ (0.09 )   $ 0.18  

Core Earnings Per Share - Diluted

  $ 0.34     $ (0.08 )   $ 0.17  
                         

Core Return on Average Assets

    0.88 %     -0.26 %     0.43 %

Core Return on Average Equity

    7.96 %     -1.89 %     4.27 %