SB Financial Group, Inc. Announces Third-Quarter and Nine-Month 2014 Results

DEFIANCE, Ohio, Oct. 22, 2014 /PRNewswire/ -- 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 and item processing services, today reported earnings for the third quarter and nine months ended September 30, 2014.

Highlights include:

  • Net income of $1.5 million for the third quarter represented a 22 percent increase over the linked quarter and a 13 percent increase over the year-ago quarter
  • Quarterly results included a $0.43 million prepayment penalty for the early redemption of fixed rate trust preferred securities which impacted net income by $0.06 per diluted share
  • Loan growth is up $30.7 million, or 6.5 percent, from the prior year
  • The ratio of nonperforming assets to total assets continued to decline to 0.81 percent
  • Operating expenses, excluding prepayment penalty, were flat compared with year-ago and linked quarters

Highlights*

Three Months Ended

Nine Months Ended

(in $000's except ratios and per share data)

Sep. 2014

Sep. 2013

Sep. 2014

Sep. 2013

Net interest income (FTE)

$ 5,446

$ 5,274

$ 15,717

$ 16,114

Noninterest income

3,809

3,710

9,663

11,097

Noninterest expense

6,888

6,562

19,593

20,312

Net income

1,513

1,344

3,738

3,981

Earnings per diluted share

0.31

0.28

0.76

0.82

Net interest margin (FTE)

3.64%

3.72%

3.54%

3.81%

Return on assets

0.90%

0.84%

0.75%

0.83%

Return on equity

10.14%

9.82%

8.54%

9.78%






Adjusted for TRUP Prepayment: **





Net interest income (FTE)

$ 5,540

$ 5,274

$ 15,811

$ 16,114

Noninterest expense

6,547

6,562

19,252

20,312

Net income

1,794

1,344

4,019

3,981

Earnings per diluted share

0.37

0.28

0.82

0.82

Return on assets

1.07%

0.84%

0.81%

0.83%

*Consolidated earnings for SB Financial include the results of the Company's Banking Group, consisting primarily of The State Bank and Trust Company ("State Bank" or the "Bank"), and the Company's data services subsidiary, Rurbanc Data Services, Inc. (dba RDSI Banking Systems (RDSI)).

**See Non-GAAP Reconciliation of Income on page 11 for discussion and reconciliation.

 

"We are quite pleased with our results this quarter," said Mark Klein, President and Chief Executive Officer of SB Financial. "We continue to drive performance improvement in our company as we implement our strategic initiatives to diversify our revenue streams, achieve operational excellence and expand our market presence. We had strong results across several of our business lines, demonstrated by the $0.37** per share that we earned for the quarter, when we adjust for the one-time impact of the trust preferred securities prepayment.

Additionally, we are excited to take the next step in the development of our greater Columbus region with a new retail/private client presence to complement our existing residential and commercial lending divisions. This new full-service facility in Dublin, Ohio, will enable us to further develop our strategy to expand our number of households and strengthen our presence in existing ones. We look forward to the additional opportunities this greater commitment in a robust market brings to our franchise."

RESULTS OF OPERATIONS

Consolidated Revenue

Total revenue, consisting of net interest income on a fully tax equivalent (FTE) basis and noninterest income, was up 3.0 percent from the third quarter of 2013, and up 7.1 percent from the linked quarter.

  • Net interest income (FTE) was up 3.3 percent for the third quarter, and up 1.9 percent compared to the linked quarter
  • Net interest margin (FTE) was down 8 basis points for the third quarter, but up 4 basis points from the linked quarter
  • Noninterest income was up $0.1 million, or 0.3 percent, for the third quarter, and up $0.5 million, or 15.6 percent, from the linked quarter

Total revenue, consisting of net interest income on an FTE basis and noninterest income, for the first nine months of 2014 was $25.4 million, compared to $27.2 million for the first nine months of 2013. The nine-month results were impacted by lower mortgage origination volume during the first quarter of 2014 and the reduction in the yield on earning assets.

Mortgage Loan Business

In line with the linked quarter, mortgage loan originations for the third quarter of 2014 were $67.5 million, up $12.3 million, or 22.3 percent, from the year-ago third quarter. For the first nine months of 2014, mortgage loan originations were $167.7 million, down from $209.1 million for the first nine months of 2013.

Net mortgage banking income, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $1.7 million for the third quarter of 2014, compared to $1.8 million for the year-ago quarter. The mortgage servicing valuation adjustment for the third-quarter 2014 was a positive $0.06 million, slightly improved from the linked quarter. The mortgage servicing portfolio at September 30, 2014, was $649.7 million, up $52.6 million, or 8.8 percent, from September 30, 2013.

Mr. Klein noted, "Our mortgage volumes during the quarter were strong, with $68 million in originations, driven by a higher number of originators who are helping us gain market share in the regions we serve. We expect this segment to continue to be one of our key business areas."

Mortgage Banking ($000's)

Three Months Ended


Sep. 2014

Jun. 2014

Mar. 2014

Dec. 2013

Sep. 2013

Mortgage originations

$  67,502

$  66,563

$  33,602

$  39,679

$  55,192

Mortgage sales

60,982

49,091

27,961

33,921

58,101

Mortgage servicing portfolio

649,669

627,215

609,419

605,993

597,030

Mortgage servicing rights

5,720

5,375

5,228

5,180

5,076







Mortgage servicing revenue:






Loan servicing fees

400

387

380

388

367

OMSR amortization

(175)

(147)

(117)

(126)

(164)

Net administrative fees

225

240

263

262

203

OMSR valuation adjustment

62

(83)

(18)

(21)

205

Net loan servicing fees

287

156

245

241

408

Gain on sale of mortgages

1,442

1,211

572

776

1,356

Mortgage banking revenue, net

$1,729

$1,368

$817

$1,017

$1,764

Fee Income and Noninterest Expense

SB Financial's fee income includes revenue from a diverse group of services, such as wealth management, deposit fees and income from bank-owned life insurance. Wealth management assets under management stood at $326.5 million as of September 30, 2014. For the third quarter of 2014, fee income as a percent of total revenue was 41.6 percent, down slightly from the prior year. For the first nine months of 2014, fee income as a percentage of total revenue was 38.5 percent.

For the third quarter of 2014, noninterest expense (NIE) was up $0.3 million, or 5.0 percent, compared to the third quarter of 2013. However, when adjusted for the $0.33 million in operating expense related to the trust preferred securities prepayment, expenses for the quarter were in line with the prior year. For the first nine months of 2014, operating expenses were down $0.7 million, or 3.6 percent, compared to the first nine months of 2013. When adjusted for the trust preferred securities prepayment, expenses for the first nine months of 2014 were down $1.1 million, or 5.2 percent, compared to the prior-year period.

"In the current interest-rate environment, our fee income continues to be a competitive strength," Mr. Klein stated. "For the third quarter, our fee income as a percentage of total revenue was 41.6 percent. We were pleased to achieve our 40-percent target level for this metric. Going forward, we will continue to look for ways to diversify our sources of revenue further." 

Fee Income / Noninterest Expense

(000's)


Sep. 2014

Jun. 2014

Mar. 2014

Dec. 2013

Sep. 2013

Fee Income

$ 3,809

$ 3,295

$ 2,559

$ 2,949

$ 3,710

Fee Income / Total Revenue

41.6%

38.6%

34.7%

37.1%

41.8%

Fee Income / Average Assets

2.3%

2.0%

1.6%

1.8%

2.3%







Noninterest Expense

$ 6,888

$ 6,627

$ 6,079

$ 6,199

$ 6,562

Efficiency Ratio

74.6%

76.0%

80.6%

76.4%

72.4%

NIE / Average Assets

4.1%

4.0%

3.8%

3.8%

4.1%

Balance Sheet

Total assets as of September 30, 2014, were $664.6 million, up 4.9 percent from a year ago. Total equity as of September 30, 2014, was $60.3 million, up 8.5 percent from a year ago.

Total loans held for investment (HFI) were $505.9 million at September 30, 2014, up $30.7 million, or 6.5 percent, from September 30, 2013. Residential real estate loans accounted for the majority of growth, up $11.2 million, or 11.6 percent. Commercial and commercial real estate loans rose $8.9 million and $3.2 million, respectively.

The investment portfolio, including Federal Reserve Bank and Federal Home Loan Bank stock, of $84.9 million represented 12.8 percent of assets at September 30, 2014, and was down slightly from a year ago. Deposit balances of $535.3 million at September 30, 2014, increased by $13.7 million since September 30, 2013. Growth from the prior year included $7.0 million in checking and $6.7 million in savings and time deposit balances.

Mr. Klein said, "We continued to see solid growth in our loan portfolio during the third quarter, primarily as a result of higher residential real estate loan activity. We experienced increased loan volumes across all of our markets, particularly in our lower-share markets of Columbus and Toledo."

Loan Portfolio ($000's)

Sep. 2014

Jun. 2014

Mar. 2014

Dec. 2013

Sep. 2013

Variance YOY

Commercial

$  90,407

$  92,424

$  85,701

$  85,368

$  81,571

$   8,836

% of Total

17.9%

18.3%

17.8%

17.9%

17.2%

10.8%

Commercial RE

212,964

215,824

212,502

205,301

209,739

3,225

% of Total

42.1%

42.6%

44.1%

43.0%

44.1%

1.5%

Agriculture

44,162

43,475

39,028

39,210

39,636

4,526

% of Total

8.7%

8.6%

8.1%

8.2%

8.3%

11.4%

Residential RE

107,712

105,054

97,857

99,620

96,477

11,235

% of Total

21.3%

20.8%

20.3%

20.9%

20.3%

11.6%

Consumer & Other

50,679

49,350

46,836

47,804

47,810

2,869

% of Total

10.0%

9.7%

9.7%

10.0%

10.1%

6.0%








Total Loans

$505,924

$506,127

$481,924

$477,303

$475,233

$ 30,691

Total Growth Percentage






6.5%











Asset Quality

SB Financial continues to improve its asset quality, reporting nonperforming assets of $5.4 million as of September 30, 2014, down $3.4 million, or 38.8 percent, from the year-ago quarter. Already trending better than our key peer metrics, the 0.81 percent of nonperforming assets to total assets was the lowest we have recorded since the first quarter of 2007. Coverage of problem loans by the loan loss allowance was 139 percent at September 30, 2014. This quarter, our delinquency level did rise to 1.2 percent from 0.6 percent in the linked quarter. This increase is driven by one Commercial real estate loan that is in the process of restructure.

Summary of Nonperforming Assets ($000's)







Nonperforming Loan Category

Sep. 2014

Jun. 2014

Mar. 2014

Dec. 2013

Sep. 2013

Commercial

$    1,397

$    1,485

$    1,818

$    2,316

$    2,738

% of Total Commercial loans

1.5%

1.6%

2.1%

2.7%

3.4%

Commercial RE

616

699

753

532

642

% of Total CRE loans

0.3%

0.3%

0.4%

0.3%

0.3%

Residential RE

1,015

1,534

1,555

1,651

1,837

% of Total Res. RE loans

0.9%

1.5%

1.6%

1.7%

1.9%

Consumer & Other

174

288

280

345

363

% of Total Cons. & Other loans

0.3%

0.6%

0.6%

0.7%

0.8%

Total Nonaccruing Loans

3,202

4,006

4,406

4,844

5,580

% of Total Loans

0.6%

0.8%

0.9%

1.0%

1.2%

Accruing Restructured Loans

1,620

1,665

1,793

1,739

1,756

Total Nonaccruing & Restructured Loans

$  4,822

$  5,671

$  6,199

$  6,583

$  7,336

% of Total Loans

1.0%

1.1%

1.3%

1.4%

1.5%

OREO & Repossessed Vehicles

540

516

615

651

1,430

Total Nonperforming Assets

$  5,362

$  6,187

$  6,814

$  7,233

$  8,766

% of Total Assets

0.8%

0.9%

1.1%

1.1%

1.4%

Capitalization

Improving capital ratios remains an important focus of management. The tangible equity ratio improved by 50 basis points over the past year and stood at 6.7 percent as of September 30, 2014. All bank regulatory ratios remain in excess of "well-capitalized" levels. At September 30, 2014, State Bank's Total Risk-Based Capital was estimated to be $63.0 million, $21.6 million above the "well-capitalized" level. The Total Risk-Based Capital Ratio is estimated at 12.2 percent.

The Company will hold a related conference call and webcast on October 23, 2014, at 9:00 a.m. EDT. Interested parties may access the conference call by dialing 1-888-338-9469. The webcast can be accessed at http://www.yoursbfinancial.com/investorrelations.html. An audio replay of the call will be available on the SB Financial website.

About SB Financial Group

Headquartered in Defiance, Ohio, SB Financial is a diversified financial services holding company with two wholly-owned operating subsidiaries: State Bank and RDSI. State Bank provides a full range of financial services for consumers and small businesses, including wealth management, mortgage banking and commercial and agricultural lending, operating through 16 banking centers in seven northwestern Ohio counties and one center in Fort Wayne, Indiana, as well as three loan production offices located in Columbus, Ohio, and Angola, Indiana. RDSI provides item processing services to community banks located primarily in the Midwest. SB Financial's common stock is listed on the NASDAQ Global Market under the symbol SBFG.

Forward-Looking Statements

Certain statements within this document, which are not statements of historical fact, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties and actual results may differ materially from those predicted by the forward-looking statements. These risks and uncertainties include, but are not limited to, 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

In addition to results presented in accordance with GAAP, this release contains certain non-GAAP financial measures. Management believes that providing certain non-GAAP financial measures provides investors with information useful in understanding the Company's financial performance, its performance trends and financial position. These non-GAAP measures should not be considered a substitute for GAAP basis measures and results.

** See Non-GAAP Reconciliation of Income on page 11 for discussion and reconciliation.

 

SB FINANCIAL GROUP, INC.  


CONSOLIDATED BALANCE SHEETS - (Unaudited)






















September


June


March


December


September



($ in Thousands)


2014


2014


2014


2013


2013

















ASSETS













Cash and due from banks

$

21,870

$

13,778

$

14,860

$

13,137

$

19,016


















Securities available for sale, at fair value


81,148


85,586


93,305


89,793


86,620



Other securities - FRB and FHLB Stock


3,748


3,748


3,748


3,748


3,748



















Total investment securities


84,896


89,334


97,053


93,541


90,368


















Loans held for sale


6,736


8,290


7,165


3,366


2,407


















Loans, net of unearned income


505,924


506,127


481,924


477,303


475,233



Allowance for loan losses


(6,713)


(6,568)


(6,726)


(6,964)


(7,120)



















Net loans


499,211


499,559


475,198


470,339


468,113


















Premises and equipment, net


13,256


13,281


13,414


12,607


12,719



Cash surrender value of life insurance


13,074


13,059


12,982


12,906


12,826



Goodwill


16,353


16,353


16,353


16,353


16,353



Core deposits and other intangibles


338


393


524


655


784



Foreclosed assets held for sale, net


540


516


615


651


1,430



Mortgage servicing rights


5,720


5,375


5,228


5,180


5,076



Accrued interest receivable


1,853


1,456


1,423


1,281


1,694



Other assets


709


1,106


1,487


1,738


2,626




















Total assets

$

664,556

$

662,500

$

646,302

$

631,754

$

633,412















































LIABILITIES AND EQUITY













Deposits














Non interest bearing demand

$

90,261

$

87,706

$

84,265

$

81,570

$

78,217




Interest bearing demand


119,805


116,765


126,520


119,551


124,860




Savings


61,770


63,199


64,306


61,652


61,899




Money market


96,506


80,288


85,731


79,902


78,406




Time deposits


166,919


176,109


171,897


175,559


178,161




















Total deposits


535,261


524,067


532,719


518,234


521,543


















Notes payable


7,000


-


-


589


680



Advances from Federal Home Loan Bank


30,000


37,000


14,000


16,000


16,000



Repurchase agreements


17,902


17,246


16,905


14,696


14,836



Trust preferred securities


10,310


20,620


20,620


20,620


20,620



Accrued interest payable


355


655


425


639


448



Other liabilities


3,462


3,902


4,198


4,707


3,748




















Total liabilities


604,290


603,490


588,867


575,485


577,875


















Equity














Preferred stock


-


-


-


-


-




Common stock 


12,569


12,569


12,569


12,569


12,569




Additional paid-in capital


15,418


15,403


15,391


15,412


15,399




Retained earnings


33,075


31,757


30,708


29,899


28,846




Accumulated other comprehensive income


831


908


407


74


415




Treasury stock


(1,627)


(1,627)


(1,640)


(1,685)


(1,692)




















Total equity


60,266


59,010


57,435


56,269


55,537




















Total liabilities and equity

$

664,556

$

662,500

$

646,302

$

631,754

$

633,412

















 

SB FINANCIAL GROUP, INC.


CONSOLIDATED STATEMENTS OF INCOME - (Unaudited)





















($ in thousands, except share data)


Three Months Ended



Nine Months Ended

























September


June


March


December


September



September


September


Interest income


2014


2014


2014


2013


2013



2014


2013



Loans


















  Taxable 

$

5,855

$

5,654

$

5,241

$

5,428

$

5,649


$

16,750

$

17,406



  Nontaxable


9


13


16


13


14



38


54



Securities


















  Taxable 


279


310


309


313


305



898


931



  Nontaxable


178


179


175


181


178



532


522























Total interest income


6,321


6,156


5,741


5,935


6,146



18,218


18,913





















Interest expense


















Deposits


500


503


498


513


539



1,501


1,718



Repurchase Agreements & Other


6


4


11


14


13



21


44



Federal Home Loan Bank advances


94


71


74


82


83



239


257



Trust preferred securities


371


330


333


330


336



1,034


1,077























Total interest expense


971


908


916


939


971



2,795


3,096








































Net interest income


5,350


5,248


4,825


4,996


5,175



15,423


15,817






















Provision for loan losses 


150


150


-


-


401



300


900





















Net interest income after provision

















  for loan losses


5,200


5,098


4,825


4,996


4,774



15,123


14,917





















Noninterest income


















Wealth Management Fees


670


649


632


689


669



1,951


1,964



Customer service fees


730


665


610


673


659



2,005


1,914



Gain on sale of mtg. loans & OMSR's


1,442


1,211


572


776


1,356



3,225


4,290



Mortgage loan servicing fees, net


287


156


245


241


408



688


1,005



Gain on sale of non-mortgage loans


71


84


23


303


44



178


282



Data service fees


337


322


306


295


333



965


1,205



Net gain on sales of securities


-


56


-


-


28



56


48



Gain/(loss) on sale/disposal of assets


(15)


(15)


(34)


(265)


15



(64)


(219)



Other income


287


167


205


237


198



659


608























Total non-interest income


3,809


3,295


2,559


2,949


3,710



9,663


11,097








































Noninterest expense


















Salaries and employee benefits


3,435


3,451


3,120


3,027


3,343



10,006


10,470



Net occupancy expense


508


485


573


494


507



1,566


1,561



Equipment expense


616


645


639


651


701



1,900


2,159



Data processing fees


238


249


211


254


189



698


460



Professional fees


435


465


338


443


456



1,238


1,384



Marketing expense


105


170


123


136


135



398


335



Telephone and communication


94


107


112


110


156



313


472



Postage and delivery expense


195


187


204


173


199



586


623



State, local and other taxes


89


95


92


138


140



276


412



Employee expense


122


140


115


154


125



377


403



Intangible amortization expense


55


131


131


129


129



317


435



OREO Impairment


-


-


-


-


-



-


33



Other expenses


996


502


421


490


482



1,918


1,565























Total non-interest expense


6,888


6,627


6,079


6,199


6,562



19,593


20,312








































Income before income tax expense


2,121


1,767


1,306


1,746


1,922



5,193


5,702






















Income tax expense 


607


521


326


522


578



1,454


1,721





















Net income 

$

1,513

$

1,245

$

980

$

1,224

$

1,344


$

3,738

$

3,981





















Common share data:


















Basic earnings per common share

$

0.31

$

0.26

$

0.20

$

0.25

$

0.28


$

0.77

$

0.82






















Diluted earnings per common share

$

0.31

$

0.25

$

0.20

$

0.25

$

0.28


$

0.76

$

0.82





















Average shares outstanding ($ in thousands):
















Basic:


4,875


4,874


4,871


4,870


4,867



4,873


4,865



Diluted: 


4,900


4,893


4,894


4,882


4,881



4,896


4,877





















 

SB FINANCIAL GROUP, INC.


CONSOLIDATED FINANCIAL HIGHLIGHTS - (Unaudited)



















($ in thousands, except per share data)


At and For the Three Months Ended



At and For the Nine Months Ended





















September


June


March


December


September



September


September


SUMMARY OF OPERATIONS


2014


2014


2014


2013


2013



2014


2013



















   Net interest income 

$

5,350


5,248


4,825


4,996


5,175



15,423


15,817


         Tax-equivalent adjustment

$

96


99


98


100


99



294


297


   Tax-equivalent net interest income 

$

5,446


5,347


4,923


5,096


5,274



15,717


16,114


   Provision for loan loss 

$

150


150


-


-


401



300


900


   Noninterest income

$

3,809


3,295


2,559


2,949


3,710



9,663


11,097


   Total revenue, tax-equivalent

$

9,255


8,642


7,482


8,045


8,984



25,380


27,211


   Noninterest expense

$

6,888


6,627


6,079


6,199


6,562



19,593


20,312


   Pre provision pretax income

$

2,271


1,917


1,306


1,746


2,323



5,493


6,602


   Pretax income

$

2,121


1,767


1,306


1,746


1,922



5,193


5,702


   Net income 

$

1,513


1,245


980


1,224


1,344



3,738


3,981




































PER SHARE INFORMATION:

















   Basic earnings per share

$

0.31


0.26


0.20


0.25


0.28



0.77


0.82


   Diluted earnings per share

$

0.31


0.25


0.20


0.25


0.28



0.76


0.82


   Common dividends

$

0.040


0.040


0.035


0.035


0.030



0.115


0.085


   Book value per common share

$

12.36


12.10


11.78


11.55


11.41



12.36


11.41


   Tangible book value per common share

$

8.94


8.67


8.32


8.06


7.89



8.94


7.89


   Market price per share

$

9.05


8.37


8.35


7.88


7.77



9.05


7.77



















PERFORMANCE RATIOS:

















   Return on average assets 


0.90%


0.76%


0.61%


0.76%


0.84%



0.75%


0.83%


   Return on average common equity


10.14%


8.55%


6.88%


8.75%


9.82%



8.54%


9.78%


   Return on avg. tangible common equity


14.09%


12.01%


9.89%


12.71%


14.43%



12.00%


14.36%


   Efficiency ratio 


74.61%


76.03%


80.55%


76.40%


72.40%



76.84%


73.85%


   Earning asset yield


4.29%


4.16%


4.10%


4.31%


4.40%



4.16%


4.54%


   Cost of interest bearing liabilities


0.76%


0.72%


0.74%


0.76%


0.79%



0.74%


0.83%


   Net interest margin


3.58%


3.53%


3.39%


3.50%


3.65%



3.47%


3.74%


   Tax equivalent effect


0.06%


0.07%


0.07%


0.07%


0.07%



0.07%


0.07%


   Net interest margin - fully tax equivalent basis 


3.64%


3.60%


3.46%


3.57%


3.72%



3.54%


3.81%




































ASSET QUALITY RATIOS:

















   Gross charge-offs

$

94


330


323


163


307



747


656


   Recoveries

$

90


21


85


7


13



196


65


   Net charge-offs

$

4


309


238


156


294



551


591


   Nonaccruing loans/ Total loans


0.63%


0.79%


0.91%


1.01%


1.14%



0.63%


1.14%


   Nonperforming loans/ Total loans


0.95%


1.12%


1.29%


1.38%


1.51%



0.95%


1.51%


   Nonperforming assets/ Loans & OREO


1.06%


1.22%


1.41%


1.51%


1.80%



1.06%


1.80%


   Nonperforming assets/ Total assets


0.81%


0.93%


1.05%


1.14%


1.36%



0.81%


1.36%


   Allowance for loan loss/ Nonperforming loans


139.22%


115.82%


108.50%


105.80%


99.41%



139.22%


99.41%


   Allowance for loan loss/ Total loans


1.33%


1.30%


1.40%


1.46%


1.50%



1.33%


1.50%


   Net loan charge-offs/ Average loans (ann.)


N/M


0.25%


0.20%


0.13%


0.25%



0.15%


0.17%


   Loan loss provision/ Net charge-offs


N/M


48.54%


0.00%


0.00%


136.39%



54.45%


152.28%




































CAPITAL & LIQUIDITY RATIOS:

















   Loans/ Deposits


94.52%


96.58%


90.46%


92.10%


91.12%



94.52%


91.12%


   Equity/ Assets


9.07%


8.91%


8.89%


8.91%


8.77%



9.07%


8.77%


   Tangible equity/ Tangible assets


6.73%


6.54%


6.44%


6.39%


6.23%



6.73%


6.23%



















END OF PERIOD BALANCES

















   Total loans 

$

505,924


506,127


481,924


477,303


475,233



505,924


475,233


   Total assets

$

664,556


662,500


646,302


631,754


633,412



664,556


633,412


   Deposits

$

535,261


524,067


532,719


518,234


521,543



535,261


521,543


   Stockholders equity

$

60,266


59,010


57,435


56,269


55,537



60,266


55,537


   Intangibles

$

16,691


16,746


16,877


17,008


17,137



16,691


17,137


   Tangible equity

$

43,575


42,264


40,558


39,261


38,400



43,575


38,400


   Full-time equivalent employees


195


193


197


200


196



195


196


   Period end basic shares outstanding


4,875


4,875


4,874


4,870


4,869



4,875


4,869




































AVERAGE BALANCES

















   Total loans 

$

512,151


500,167


476,553


479,701


474,349



496,421


466,200


   Total earning assets 

$

598,223


594,256


569,524


571,332


567,787



592,515


563,730


   Total assets

$

673,213


658,108


646,864


645,148


636,437



664,589


638,667


   Deposits

$

534,841


531,786


524,145


525,334


516,669



530,314


520,359


   Stockholders equity

$

59,684


58,276


56,977


55,925


54,758



58,330


54,287


   Intangibles

$

16,719


16,811


17,347


17,404


17,504



16,827


17,323


   Tangible equity

$

42,965


41,465


39,630


38,521


37,254



41,503


36,964


   Average basic shares outstanding


4,875


4,874


4,871


4,870


4,867



4,873


4,865


   Average diluted shares outstanding


4,900


4,893


4,894


4,882


4,881



4,896


4,877



















 

SB FINANCIAL GROUP, INC.



Rate Volume Analysis - (Unaudited)



For the Three & Nine Months Ended September 30, 2014 and 2013











($ in Thousands)


Three Months Ended
September 30, 2014



Three Months Ended
September 30, 2013





Average


Average



Average


Average


Assets


Balance

Interest

Rate



Balance

Interest

Rate















Taxable securities

$

68,275

279

1.63%


$

74,918

305

1.63%



Nontaxable securities


17,797

270

6.06%



18,520

270

5.82%



Federal funds sold


-

-

     N/A



-

-

     N/A



Loans, net


512,151

5,869

4.58%



474,349

5,670

4.78%















       Total earning assets


598,223

6,417

4.29%



567,787

6,245

4.40%















Cash and due from banks


23,672





15,270





Allowance for loan losses


(6,652)





(6,947)





Premises and equipment


13,791





14,461





Other assets


44,179





45,866

















      Total assets

$

673,213




$

636,437
















Liabilities












Savings and interest bearing demand

$

271,848

40

0.06%


$

262,166

19

0.03%



Time deposits


172,886

460

1.06%



177,802

520

1.17%



Repurchase agreements & Other


20,639

6

0.12%



13,261

13

0.39%



Advances from Federal Home Loan Bank


30,000

94

1.25%



19,038

83

1.74%



Trust preferred securities


18,043

371

8.22%



20,620

336

6.52%















      Total interest bearing liabilities


513,416

971

0.76%



492,887

971

0.79%















Non interest bearing demand


90,107





76,701





Other liabilities


10,006





12,091

















      Total liabilities


613,529





581,679

















Equity


59,684





54,758

















      Total liabilities and equity

$

673,213




$

636,437

















Net interest income (tax equivalent basis)



$  5,446





$  5,274
















Net interest income as a percent of average interest-earning assets


3.64%





3.72%

















Nine Months Ended
September 30, 2014



Nine Months Ended
September 30, 2013





Average


Average



Average


Average


Assets


Balance

Interest

Rate



Balance

Interest

Rate















Taxable securities

$

77,134

898

1.55%


$

80,553

931

1.54%



Nontaxable securities


18,960

806

5.67%



16,977

791

6.21%



Federal funds sold


-

-

     N/A



-

-

     N/A



Loans, net


496,421

16,808

4.51%



466,200

17,488

5.00%















       Total earning assets


592,515

18,512

4.16%



563,730

19,210

4.54%















Cash and due from banks


21,095





20,307





Allowance for loan losses


(6,804)





(6,924)





Premises and equipment


13,739





14,913





Other assets


44,044





46,641

















      Total assets

$

664,589




$

638,667
















Liabilities












Savings and interest bearing demand

$

270,086

105

0.05%


$

262,177

58

0.03%



Time deposits


173,480

1,396

1.07%



181,348

1,660

1.22%



Repurchase agreements & Other


18,457

21

0.15%



12,170

44

0.48%



Advances from Federal Home Loan Bank


22,371

239

1.42%



19,410

257

1.76%



Trust preferred securities


19,589

1,034

7.04%



20,620

1,077

6.96%















      Total interest bearing liabilities


503,983

2,795

0.74%



495,725

3,096

0.83%















Non interest bearing demand


86,748





76,834





Other liabilities


15,528





11,821

















      Total liabilities


606,259





584,380

















Equity


58,330





54,287

















      Total liabilities and equity

$

664,589




$

638,667

















Net interest income (tax equivalent basis)



$15,717





$16,114




























Net interest income as a percent of average interest-earning assets


3.54%





3.81%














 

SB FINANCIAL GROUP, INC.


NON-GAAP RECONCILIATION OF INCOME - (Unaudited)












($ in thousands, except share data)






















Three Months Ended


Nine Months Ended














September


September


September


September




2014


2013


2014


2013












   Tax-equivalent net interest income 


5,446


5,274


15,717


16,114












   TRUP prepayment - interest expense


94


-


94


-












   Adjusted Tax-equivalent net interest income


5,540


5,274


15,811


16,114












   Noninterest income


3,809


3,710


9,663


11,097












   Total revenue, tax-equivalent


9,349


8,984


25,474


27,211












   Noninterest expense


6,888


6,562


19,593


20,312












   TRUP prepayment - noninterest expense


331


-


331


-












   Adjusted noninterest expense


6,557


6,562


19,262


20,312






















   Net income 


1,513


1,344


3,738


3,981












   TRUP prepayment


281


-


281


-












   Adjusted net income


1,794


1,344


4,018


3,981












   Diluted earnings per share


0.31


0.28


0.76


0.82












   TRUP prepayment


0.06


-


0.06


-












   Adjusted earnings per share


0.37


0.28


0.82


0.82












   Return on average assets 


0.90%


0.84%


0.75%


0.83%












   TRUP prepayment


0.17%


0.00%


0.17%


0.00%












   Adjusted return on average assets


1.07%


0.84%


0.92%


0.83%












 

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/sb-financial-group-inc-announces-third-quarter-and-nine-month-2014-results-360536876.html

SOURCE SB Financial Group, Inc.

Related Stocks:
Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.