Year-over-year earnings growth of 13% and loan growth of 13%
DEFIANCE, Ohio, April 21, 2016  — 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, item and statement processing services, today reported earnings for the first quarter ended March 31, 2016.
First-quarter 2016 highlights over prior year first quarter include:

  • Diluted earnings per share (EPS) of $0.26, an increase of 13.0 percent
  • Net income of $1.7 million, an increase of 10.6 percent
  • Return on average assets of 0.87 percent, up from 0.84 percent
  • Loan growth from the prior year of $65.4 million, or 12.8 percent
  • Fully tax equivalent (FTE) revenue, up 4.5 percent
  • Net interest margin (FTE) of 3.75 percent, up 4 basis points
  • Mortgage origination volume of $71.9 million
  • Positive operating leverage for the Company; expenses up 3.8 percent
  • Loan growth from the linked quarter of $19.5 million, or 3.5 percent

 

Highlights

     Three Months Ended

($000’s except ratios and share data)

Mar. 2016

Mar. 2015

% Change

Operating revenue (FTE)

$ 9,636

$ 9,221

4.5%

Interest income (FTE)

6,912

6,268

10.3

Interest expense

715

643

11.2

Net interest income (FTE)

6,197

5,625

10.2

Noninterest income

3,439

3,596

(4.4)

Noninterest expense

6,895

6,644

3.8

Net income

1,655

1,496

10.6

Net income available to common

1,411

1,271

11.0

Earnings per diluted share

0.26

0.23

13.0

Net interest margin (FTE)

3.75%

3.71%

1.1

Return on assets

0.87%

0.84%

3.6

Return on equity

8.03%

7.82%

2.7

“I am extremely pleased to report our strong operating results for the first quarter of 2016,” said Mark Klein, Chairman, President and CEO of SB Financial.  “For the quarter, our EPS of $0.26 is up 13 percent compared to $0.23 from the prior year quarter.  Further, we had $19 million of loan growth from the linked quarter, and from the prior year, we were up $65 million, or 13 percent.”
RESULTS OF OPERATIONS
Consolidated Revenue
Total operating revenue, consisting of net interest income (FTE) and noninterest income, was up 4.5 percent from the first quarter of 2015, but down 1.5 percent from the linked quarter.

  • Net interest income (FTE) was up 10.2 percent from the year-ago quarter, and up 2.1 percent over the linked quarter.
  • Net interest margin (FTE) was up 4 basis points from the year-ago quarter, but down 1 basis point from the linked quarter.
  • Noninterest income was down 4.4 percent from the year-ago quarter, and down 7.5 percent from the linked quarter.

Mortgage Loan Business
Mortgage loan originations for the first quarter of 2016 were $71.9 million, down $3.0 million, or 4.0 percent, from the year-ago quarter.  Total sales of originated loans were $59.4 million, down $5.0 million, or 7.7 percent from the year-ago quarter.
Net mortgage banking income, consisting of gains on the sale of mortgage loans and net loan servicing fees, was $0.94 million for the first quarter of 2016, compared to $1.5 million for the year-ago quarter, or a 35.9 percent decline.  The mortgage servicing valuation adjustment for the  first-quarter 2016 was a negative $0.8 million, with the aggregate servicing valuation impairment ending the quarter at $1.1 million.  The mortgage servicing portfolio at March 31, 2016, was $792.7 million, up $108.3 million, or 15.8 percent, from $684.4 million at March 31, 2015.
Mr. Klein noted, “The first quarter represented another quarter of solid mortgage production with a total of $72 million.  This quarter, our new money production accounted for 88 percent of our volume, and our gain on sale was 2.3 percent.  Our positive performance was offset by the 50 basis point decline in the 10-year Treasury, which resulted in a $800 thousand impairment to our servicing rights.”

Mortgage Banking ($000’s)

Mar. 2016

Dec. 2015

Sep. 2015

Jun. 2015

Mar. 2015

Mortgage originations

$  71,941

$  67,149

$  86,965

$  93,605

$  74,955

Mortgage sales

59,383

56,302

70,081

79,806

64,360

Mortgage servicing portfolio

792,666

772,533

750,958

723,100

684,390

Mortgage servicing rights

6,608

7,152

6,798

6,548

5,860

Mortgage servicing revenue:

Loan servicing fees

491

476

459

438

420

OMSR amortization

(170)

(157)

(223)

(219)

(282)

Net administrative fees

321

319

236

219

138

OMSR valuation adjustment

(767)

64

(138)

268

(80)

Net loan servicing fees

(446)

383

98

487

58

Gain on sale of mortgages

1,383

1,372

1,687

1,805

1,400

Mortgage banking revenue, net

$937

$1,755

$1,785

$2,292

$1,458

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 from sales of small business loans (SBA).  Wealth management assets managed for our 900 clients stood at $357.5 million as of March 31, 2016.  For the first quarter of 2016, fee income as a percentage of total revenue was 36.0 percent.  The servicing rights impairment negatively impacted the quarter by $0.7 million, compared to the prior year quarter.  SBA loan sale gains were $0.4 million for the first quarter of 2016, up $0.2 million from the prior year.
For the first quarter of 2016, noninterest expense (NIE) was up $0.3 million, or 3.8 percent, compared to the same quarter last year.  Total staffing levels were up 10.1 percent, due to our new branch locations and increased support in our compliance and mortgage divisions.  Compared to the linked quarter, NIE was up $0.1 million, or 0.8 percent.
Mr. Klein stated, “Total fee income, while slightly down from the linked quarter due to the servicing rights impairment, still represented more than 36 percent of total revenue.  We are especially pleased with our mortgage production, and with the growing traction from our SBA lending group, which increased loan-sale-gains by 93 percent on a year-over-year basis.”

Fee Income / Noninterest Expense

($000’s)

Mar. 2016

Dec. 2015

Sep. 2015

Jun. 2015

Mar. 2015

Fee Income

$ 3,439

$ 3,716

$ 3,952

$ 4,443

$ 3,596

Fee Income / Total Revenue

36.0%

38.3%

39.4%

43.5%

39.4%

Fee Income / Average Assets

1.8%

2.0%

2.2%

2.5%

2.0%

Noninterest Expense

$ 6,895

$ 6,839

$ 6,626

$ 6,818

$ 6,644

Efficiency Ratio

72.2%

70.2%

65.6%

66.3%

72.2%

NIE / Average Assets

3.6%

3.7%

3.7%

3.8%

3.7%

Balance Sheet
Total assets as of March 31, 2016, were $774.8 million, up $57.3 million, or 8.0 percent, from a year ago.  Total equity as of March 31, 2016, was $83.1 million, up 7.7 percent, from a year ago, and was at 10.7 percent of total assets.
Total loans held for investment were $577.1 million at March 31, 2016, up $65.4 million, or 12.8 percent, from March 31, 2015.  Commercial real estate loans accounted for the majority of growth, up $38.9 million, or 17.9 percent.  Residential real estate and commercial loans also rose $17.9 million and $7.1 million, or 15.6 percent and 8.3 percent, respectively.
The investment portfolio, including Federal Reserve Bank and Federal Home Loan Bank stock, of $101.7 million represented 13.1 percent of assets at March 31, 2016, and was up 4.0 percent from the year ago period.  Deposit balances of $638.0 million at March 31, 2016, increased by $59.7 million, or 10.3 percent, since March 31, 2015.  Growth from the prior year included $20.7 million in checking and $39.0 million in savings and time deposit balances.
Mr. Klein said, “Loan volume accelerated during the first quarter, and represented balance growth from the linked quarter of $19.5 million, or 14 percent annualized.  The quarter followed the equally strong fourth quarter of 2015, which had $16.8 million of loan growth. Nonperforming assets were flat from the linked quarter, but up compared to the prior year, as we continue to manage one large commercial real estate credit.”

Loan Portfolio ($000’s)

Mar. 2016

Dec. 2015

Sep. 2015

Jun. 2015

Mar. 2015

Variance YOY

Commercial

$  92,086

$  86,586

$  83,741

$  84,297

$  85,022

$ 7,064

% of Total

16.0%

15.5%

15.5%

16.0%

16.6%

8.3%

Commercial RE

256,461

242,208

231,249

223,994

217,610

38,851

% of Total

44.4%

43.4%

42.8%

42.9%

42.5%

17.9%

Agriculture

42,467

43,835

46,102

45,724

44,266

(1,799)

% of Total

7.4%

7.9%

8.5%

8.8%

8.7%

(4.1%)

Residential RE

132,627

130,806

126,840

116,944

114,702

17,925

% of Total

23.0%

23.5%

23.5%

22.4%

22.4%

15.6%

Consumer & Other

53,493

54,224

52,957

51,444

50,184

3,309

% of Total

9.3%

9.7%

9.7%

9.9%

9.8%

6.6%

Total Loans

$577,134

$557,659

$540,889

$522,403

$511,784

$ 65,350

Total Growth Percentage

12.8%

Deposit Bal. ($000’s)

Mar. 2016

Dec. 2015

Sep. 2015

Jun. 2015

Mar. 2015

Variance YOY

Non-Int DDA

$ 112,209

$ 113,113

$ 102,460

$  96,322

$  96,638

$ 15,571

% of Total

17.6%

19.3%

17.9%

17.1%

16.7%

16.1%

Interest DDA

138,235

126,443

126,816

127,362

133,145

5,090

% of Total

21.7%

21.6%

22.1%

22.6%

23.0%

3.8%

Savings

86,038

83,447

77,809

78,729

75,445

10,593

% of Total

13.5%

14.2%

13.6%

14.0%

13.1%

14.0%

Money Market

120,672

104,412

107,538

100,315

106,325

14,347

% of Total

18.9%

17.8%

18.7%

17.8%

18.4%

13.5%

Certificates

180,874

159,038

158,945

160,198

166,730

14,144

% of Total

28.4%

27.1%

27.7%

28.5%

28.8%

8.5%

Total Deposits

$638,028

$586,453

$573,568

$562,926

$578,283

$ 59,745

Total Growth Percentage

10.3%

Asset Quality
SB Financial continues to maintain above peer median asset quality, reporting nonperforming assets of $8.5 million as of March 31, 2016, up $2.3 million, or 37.1 percent, from the year-ago quarter, but slightly down from the linked quarter.  The increase from the prior year was the result of an existing delinquent commercial real estate credit that has moved to foreclosure.  The Company feels the valuation of the property will approximate the loan commitment when the situation is resolved.  SB Financial’s 1.1 percent of nonperforming assets to total assets remains near the top quartile in its 65-bank peer group.  The coverage of problem loans by the loan loss allowance was 89.3 percent at March 31, 2016, down from the 114.3 percent at March 31, 2015.

Summary of Nonperforming Assets ($000’s)

Nonperforming Category

Mar.   2016

Dec. 2015

Sep. 2015

Jun. 2015

Mar. 2015

Variance YOY

Commercial & Agriculture

$ 164

$ 196

$ 453

$702

$ 1,413

$(1,249)

% of Total Com. & Ag. loans

0.12%

0.15%

0.35%

0.54%

1.09%

(88.4%)

Commercial RE

5,218

5,670

5,393

2,023

1,932

3,286

% of Total CRE loans

2.03%

2.34%

2.33%

0.90%

0.89%

170.1%

Residential RE

1,156

749

795

772

967

189

% of Total Res. RE loans

0.87%

0.57%

0.63%

0.66%

0.84%

19.5%

Consumer & Other

46

32

101

112

138

(92)

% of Total Cons. & Oth. loans 

0.09%

0.06%

0.20%

0.22%

0.28%

(66.7%)

Total Nonaccruing Loans

6,584

6,646

6,742

3,609

4,450

2,134

% of Total Loans

1.14%

1.19%

1.25%

0.69%

0.87%

48.0%

Accruing Restructured Loans

1,482

1,500

1,576

1,595

1,524

Total Nonaccruing & Restructured Loans

$ 8,066

$ 8,146

$ 8,318

$ 5,204

$ 5,974

$ 2,092

% of Total Loans

1.40%

1.46%

1.54%

1.00%

1.17%

35.0%

Foreclosed Assets

406

286

188

180

207

Total Nonperforming Assets

$ 8,472

$ 8,432

$ 8,506

$ 5,384

$ 6,181

$ 2,291

% of Total Assets

1.09%

1.15%

1.18%

0.76%

0.86%

37.1%

Webcast and Conference Call
The Company will hold a related conference call and webcast on April 22, 2016, at 11:00 a.m. EDT.  Interested parties may access the conference call by dialing 1-888-338-9469.  The webcast can be accessed athttp://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 operating subsidiaries: State Bank and DCM. 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 a total of 19 banking centers; 18 in nine Ohio counties and one center in Fort Wayne, Indiana, and 22 full-service ATMs.  The Company has four loan production offices located throughout the Tri-State region of Ohio, Indiana and Michigan.  DCM provides item processing services to community banks located primarily in the Midwest.  SB Financial’s common stock is listed on the NASDAQ Capital Market under the symbol “SBFG”.  SB Financial’s preferred stock is listed on the NASDAQ Capital Market under the symbol “SBFGP”.
In May 2015, SB Financial was ranked #163 on the American Banker Magazine’s list of Top 200 Publicly Traded Community Banks and Thrifts based on three-year average return on equity (“ROE”).
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.

SB FINANCIAL GROUP, INC.  

CONSOLIDATED BALANCE SHEETS – (Unaudited)

March

December

September

June

March

($ in Thousands)

2016

2015

2015

2015

2015

ASSETS

Cash and due from banks

$

35,529

20,459

18,372

21,709

49,765

Securities available for sale, at fair value

97,990

89,789

95,482

98,786

94,056

Other securities – FRB and FHLB Stock

3,748

3,748

3,748

3,748

3,748

Total investment securities

101,738

93,537

99,230

102,534

97,804

Loans held for sale

6,890

7,516

8,517

10,067

8,667

Loans, net of unearned income

577,134

557,659

540,889

522,403

511,784

Allowance for loan losses

(7,205)

(6,990)

(7,076)

(7,006)

(6,830)

Net loans

569,929

550,669

533,813

515,397

504,954

Premises, equipment and software, net

18,994

19,010

17,619

16,432

15,407

Cash surrender value of life insurance

13,509

13,437

13,364

13,291

13,219

Goodwill & other intangibles

16,432

16,435

16,473

16,527

16,582

Foreclosed assets held for sale, net

406

286

188

180

207

Mortgage servicing rights

6,608

7,152

6,798

6,548

5,860

Accrued interest receivable

1,489

1,260

1,817

1,506

1,554

Other assets

3,296

3,310

3,046

3,017

3,536

Total assets

$

774,820

733,071

719,237

707,208

717,555

LIABILITIES AND EQUITY

Deposits

Non interest bearing demand

$

112,209

113,113

102,460

96,322

96,638

Interest bearing demand

138,235

126,443

126,816

127,362

133,145

Savings

86,038

83,447

77,809

78,729

75,445

Money market

120,672

104,412

107,538

100,315

106,325

Time deposits

180,874

159,038

158,945

160,198

166,730

Total deposits

638,028

586,453

573,568

562,926

578,283

Advances from Federal Home Loan Bank

21,000

35,000

30,000

34,000

30,000

Repurchase agreements

14,524

12,406

16,911

15,169

14,648

Trust preferred securities

10,310

10,310

10,310

10,310

10,310

Accrued interest payable

343

264

341

289

334

Other liabilities

7,564

7,397

7,782

6,391

6,880

Total liabilities

691,769

651,830

638,912

629,085

640,455

Equity

Preferred stock

13,983

13,983

13,983

13,983

13,983

Common stock 

12,569

12,569

12,569

12,569

12,569

Additional paid-in capital

15,365

15,438

15,444

15,424

15,413

Retained earnings

41,199

40,059

38,705

36,930

35,429

Accumulated other comprehensive income

1,296

650

1,157

750

1,264

Treasury stock

(1,361)

(1,458)

(1,533)

(1,533)

(1,558)

Total equity

83,051

81,241

80,325

78,123

77,100

Total liabilities and equity

$

774,820

733,071

719,237

707,208

717,555

 

SB FINANCIAL GROUP, INC.

CONSOLIDATED STATEMENTS OF INCOME – (Unaudited)

($ in thousands – except share data)

At and for the Three Months Ended

March

December

September

June

March

Interest income

2016

2015

2015

2015

2015

Loans

  Taxable 

$

6,260

6,086

6,152

5,835

5,619

  Nontaxable

9

10

10

9

6

Securities

  Taxable 

402

357

382

395

372

  Nontaxable

156

169

173

175

177

Total interest income

6,827

6,622

6,717

6,414

6,174

Interest expense

Deposits

545

492

492

500

495

Repurchase Agreements & Other

5

3

5

4

5

Federal Home Loan Bank advances

106

95

94

94

92

Trust preferred securities

59

56

53

53

51

Total interest expense

715

646

644

651

643

Net interest income

6,112

5,976

6,073

5,763

5,531

Provision for loan losses 

250

150

100

500

350

Net interest income after provision

  for loan losses

5,862

5,826

5,973

5,263

5,181

Noninterest income

Wealth Management Fees

633

645

636

666

659

Customer service fees

680

711

734

702

632

Gain on sale of mtg. loans & OMSR’s

1,383

1,372

1,687

1,805

1,400

Mortgage loan servicing fees, net

(446)

383

98

486

58

Gain on sale of non-mortgage loans

449

75

296

288

288

Data service fees

277

273

294

306

317

Net gain on sales of securities

111

Gain/(loss) on sale/disposal of assets

22

38

(1)

(19)

Other income

330

219

207

191

261

Total non-interest income

3,439

3,716

3,952

4,443

3,596

Noninterest expense

Salaries and employee benefits

3,779

3,855

3,650

3,935

3,477

Net occupancy expense

565

479

481

480

503

Equipment expense

595

566

568

524

565

Data processing fees

305

264

286

247

263

Professional fees

316

381

416

426

440

Marketing expense

171

157

146

142

149

Telephone and communication

99

103

96

98

90

Postage and delivery expense

197

168

198

201

234

State, local and other taxes

99

130

130

128

129

Employee expense

118

126

126

138

153

Intangible amortization expense

3

37

54

55

54

Other expenses

648

573

475

444

587

Total non-interest expense

6,895

6,839

6,626

6,818

6,644

Income before income tax expense

2,406

2,703

3,299

2,888

2,133

Income tax expense 

751

835

1,035

897

637

Net income 

$

1,655

1,868

2,264

1,991

1,496

Preferred Stock Dividends 

244

244

244

244

225

Net income available to common shares

1,411

1,624

2,020

1,747

1,271

Common share data:

Basic earnings per common share

$

0.29

0.33

0.41

0.36

0.26

Diluted earnings per common share

$

0.26

0.29

0.35

0.31

0.23

Average shares outstanding ($ in thousands):

Basic:

4,896

4,890

4,884

4,884

4,879

Diluted: 

6,401

6,396

6,390

6,382

6,379

 

SB FINANCIAL GROUP, INC.

                                                  CONSOLIDATED FINANCIAL HIGHLIGHTS – (Unaudited)                                               

($ in thousands, except per share data)

At and for the Three Months Ended

March

December

September

June

March

SUMMARY OF OPERATIONS

2016

2015

2015

2015

2015

   Net interest income 

$

6,112

5,976

6,073

5,763

5,531

         Tax-equivalent adjustment

$

85

92

94

95

94

   Tax-equivalent net interest income 

$

6,197

6,068

6,167

5,858

5,625

   Provision for loan loss 

$

250

150

100

500

350

   Noninterest income

$

3,439

3,716

3,952

4,443

3,596

   Total revenue, tax-equivalent

$

9,636

9,784

10,119

10,301

9,221

   Noninterest expense

$

6,895

6,839

6,626

6,818

6,644

   Pre-tax pre-provision income

$

2,656

2,853

3,399

3,388

2,483

   Pretax income

$

2,406

2,703

3,299

2,888

2,133

   Net income 

$

1,655

1,868

2,264

1,991

1,496

   Income available to common shareholders 

$

1,411

1,624

2,020

1,747

1,271

PER SHARE INFORMATION:

   Basic earnings per share

$

0.29

0.33

0.41

0.36

0.26

   Diluted earnings per share

$

0.26

0.29

0.35

0.31

0.23

   Common dividends

$

0.055

0.055

0.050

0.050

0.045

   Book value per common share

$

13.08

12.81

12.68

12.33

12.18

   Tangible book value per common share

$

10.74

10.39

10.21

9.75

9.53

   Market price per common share

$

10.31

11.14

10.27

10.59

10.55

   Market price per preferred share

$

11.19

12.65

13.00

11.75

11.90

PERFORMANCE RATIOS:

   Return on average assets (ROAA)

0.87%

1.02%

1.26%

1.11%

0.84%

   Pre-tax pre-provision ROAA

1.40%

1.56%

1.89%

1.89%

1.40%

   Return on average equity

8.03%

9.23%

11.42%

10.26%

7.82%

   Return on average tangible equity

12.74%

14.80%

18.55%

16.90%

13.03%

   Efficiency ratio 

72.16%

70.18%

65.56%

66.26%

72.20%

   Earning asset yield

4.18%

4.17%

4.27%

4.18%

4.14%

   Cost of interest bearing liabilities

0.51%

0.49%

0.49%

0.49%

0.49%

   Net interest margin

3.69%

3.71%

3.81%

3.70%

3.64%

   Tax equivalent effect

0.06%

0.05%

0.06%

0.06%

0.07%

   Net interest margin, tax equivalent 

3.75%

3.76%

3.87%

3.76%

3.71%

   Non interest income/Average assets

1.81%

2.03%

2.20%

2.48%

2.02%

   Non interest expense/Average assets

3.62%

3.74%

3.69%

3.81%

3.74%

   Net noninterest expense/Average assets

1.82%

1.71%

1.49%

1.33%

1.71%

ASSET QUALITY RATIOS:

   Gross charge-offs

$

94

241

58

350

303

   Recoveries

$

59

5

29

26

11

   Net charge-offs

$

35

236

29

324

292

   Nonaccruing loans/ Total loans

1.14%

1.19%

1.25%

0.69%

0.87%

   Nonperforming loans/ Total loans

1.40%

1.46%

1.54%

1.00%

1.17%

   Nonperforming assets/ Loans & OREO

1.47%

1.51%

1.57%

1.03%

1.21%

   Nonperforming assets/ Total assets

1.09%

1.15%

1.18%

0.76%

0.86%

   Allowance for loan loss/ Nonperforming loans

89.33%

85.81%

85.07%

134.63%

114.33%

   Allowance for loan loss/ Total loans

1.25%

1.25%

1.31%

1.34%

1.33%

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

0.02%

0.17%

0.02%

0.25%

0.23%

   Loan loss provision/ Net charge-offs

714.29%

63.56%

344.83%

154.32%

119.86%

CAPITAL & LIQUIDITY RATIOS:

   Loans/ Deposits

90.46%

95.09%

94.30%

92.80%

88.50%

   Equity/ Assets

10.72%

11.08%

11.17%

11.05%

10.74%

   Tangible equity/ Tangible assets

6.94%

7.09%

7.10%

6.89%

6.64%

   Tangible equity adjusted for conversion

8.78%

9.04%

9.09%

8.92%

8.63%

END OF PERIOD BALANCES

   Total loans 

$

577,134

557,659

540,889

522,403

511,784

   Total assets

$

774,820

733,071

719,237

707,208

717,555

   Deposits

$

638,028

586,453

573,568

562,926

578,283

   Stockholders equity

$

83,051

81,241

80,325

78,123

77,100

   Goodwill & intangibles

$

16,432

16,435

16,473

16,527

16,582

   Preferred equity

$

13,983

13,983

13,983

13,983

13,983

   Tangible equity

$

52,636

50,823

49,869

47,613

46,535

   Mortgage servicing portfolio

$

792,666

772,533

750,958

723,100

684,390

   Wealth/Brokerage assets under care

$

357,531

353,488

347,136

361,310

367,272

   Total assets under care

$

1,925,017

1,859,092

1,817,331

1,804,305

1,769,217

   Full-time equivalent employees

218

214

209

207

198

   Period end basic shares outstanding

4,899

4,891

4,884

4,884

4,881

   Period end outstanding (Series A Converted)

1,452

1,451

1,451

1,451

1,451

AVERAGE BALANCES

   Total loans 

$

568,925

549,877

538,646

521,477

516,004

   Total earning assets 

$

661,891

644,783

638,266

622,643

605,956

   Total assets

$

761,143

731,198

718,591

716,736

711,100

   Deposits

$

616,124

585,922

572,801

576,250

568,885

   Stockholders equity

$

82,378

80,911

79,301

77,649

76,534

   Intangibles

$

16,434

16,450

16,500

16,555

16,609

   Preferred equity

$

13,983

13,983

13,983

13,983

13,983

   Tangible equity

$

51,961

50,478

48,818

47,111

45,942

   Average basic shares outstanding

4,896

4,890

4,884

4,884

4,879

   Average diluted shares outstanding

6,401

6,396

6,390

6,382

6,379

 

SB FINANCIAL GROUP, INC.

Rate Volume Analysis – (Unaudited)

At and for the Three Months Ended March 31, 2016 and 2015

($ in Thousands)

Three Months Ended March 31, 2016

Three Months Ended March 31, 2015

Average

Average

Average

Average

Assets

Balance

Interest

Rate

Balance

Interest

Rate

Taxable securities

$

76,617

402

2.10%

$

71,884

372

2.07%

Nontaxable securities

16,349

236

5.78%

18,068

268

5.94%

Loans, net

568,925

6,274

4.41%

516,004

5,628

4.36%

       Total earning assets

661,891

6,912

4.18%

605,956

6,268

4.14%

Cash and due from banks

43,297

53,781

Allowance for loan losses

(7,120)

(6,845)

Premises and equipment

19,407

14,399

Other assets

43,668

43,809

      Total assets

$

761,143

$

711,100

Liabilities

Savings and interest bearing demand

$

336,864

113

0.13%

$

308,023

77

0.10%

Time deposits

167,296

432

1.03%

163,903

418

1.02%

Repurchase agreements & Other

16,519

5

0.12%

16,644

5

0.12%

Advances from Federal Home Loan Bank

27,049

106

1.57%

30,000

92

1.23%

Trust preferred securities

10,310

59

2.29%

10,310

51

1.98%

      Total interest bearing liabilities

558,038

715

0.51%

528,880

643

0.49%

Non interest bearing demand

111,964

96,959

      Total funding

670,002

0.43%

625,839

0.41%

Other liabilities

8,763

8,727

      Total liabilities

678,765

634,566

Equity

82,378

76,534

      Total liabilities and equity

$

761,143

$

711,100

Net interest income (tax equivalent basis)

$       6,197

$    5,625

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

3.75%

3.71%

CONTACT:
Investor Contact Information:
Anthony V. Cosentino
Executive Vice President and Chief Financial Officer
Tony.Cosentino@YourStateBank.com