Bank7 Corp. Announces Q3 2024 Earnings
For the three months ended
- Net income of
$11.8 million compared to$7.9 million , an increase of 49.97% - Earnings per share of
$1.24 compared to$0.85 , an increase of 45.88% - Total assets of
$1.7 billion compared to$1.8 billion , a decrease of 1.80% - Total loans of
$1.4 billion compared to$1.4 billion , an increase of 3.21% - PPE of
$15.5 million compared to$14.4 million , an increase of 7.86% - Total interest income of
$33.5 million compared to$31.7 million , an increase of 5.57%
Three months ended
- Net income of
$11.8 million compared to$11.5 million , an increase of 2.20% - Earnings per share of
$1.24 compared to$1.23 , an increase of 0.81% - Total assets of
$1.7 billion compared to$1.7 billion , an increase of 3.42% - Total loans of
$1.4 billion compared to$1.4 billion , an increase of 6.32% - PPE of
$15.5 million compared to$15.3 million , an increase of 1.61% - Total interest income of
$33.5 million compared to$32.4 million , an increase of 3.24%
Both the Bank's and the Company's capital levels continue to be significantly above the minimum levels required to be designated as "well-capitalized" for regulatory purposes. On
Non-GAAP Financial Measures:
This earnings release contains the non-GAAP financial measure pre-provision pre-tax earnings ("PPE"). The Company's management uses this non-GAAP measure in their analysis of the Company's performance. This measure adjusts GAAP performance to exclude from net income, income tax expense, provision for credit losses, and loss on sales and calls of available-for-sale debt securities.
|
For the Three Months Ended |
||||
|
|
|
|
|
|
Calculation of Pre-Provision Pre-Tax Earnings ("PPE") |
(Dollars in thousands) |
||||
Net Income |
$ 11,777 |
|
$ 11,524 |
|
$ 7,853 |
Income Tax Expense |
3,719 |
|
3,731 |
|
2,351 |
Pre-tax net income |
15,496 |
|
15,255 |
|
10,204 |
Add back: Provision for credit losses |
- |
|
- |
|
4,159 |
Add back: (Gain)Loss on sales/calls of AFS debt securities |
4 |
|
- |
|
7 |
Pre-provision pre-tax earnings |
15,500 |
|
15,255 |
|
14,370 |
|
|
|||
Consolidated Balance Sheets |
||||
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
Cash and due from banks |
$ 186,720 |
|
$ 181,042 |
|
Interest-bearing time deposits in other banks |
8,715 |
|
17,679 |
|
Available-for-sale debt securities |
65,160 |
|
169,487 |
|
Loans, net of allowance for credit losses of |
|
|
|
|
|
1,419,671 |
|
1,341,148 |
|
Loans held for sale, at fair value |
- |
|
718 |
|
Premises and equipment, net |
17,126 |
|
14,942 |
|
Nonmarketable equity securities |
1,278 |
|
1,283 |
|
Core deposit intangibles |
907 |
|
1,031 |
|
|
8,458 |
|
8,458 |
|
Interest receivable and other assets |
32,407 |
|
35,878 |
|
|
|
|
|
|
Total assets |
$ 1,740,442 |
|
$ 1,771,666 |
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Deposits |
|
|
|
|
Noninterest-bearing |
$ 322,480 |
|
$ 482,349 |
|
Interest-bearing |
1,201,736 |
|
1,109,042 |
|
|
|
|
|
|
Total deposits |
1,524,216 |
|
1,591,391 |
|
|
|
|
|
|
Income taxes payable |
427 |
|
302 |
|
Interest payable and other liabilities |
11,637 |
|
9,647 |
|
|
|
|
|
|
Total liabilities |
1,536,280 |
|
1,601,340 |
|
|
|
|
|
|
Shareholders' equity |
|
|
|
|
Common stock, |
|
|
|
|
issued and outstanding: 9,341,267 and 9,197,696 at September 30, 2024 |
|
|
|
|
and |
93 |
|
92 |
|
Additional paid-in capital |
100,760 |
|
97,417 |
|
Retained earnings |
107,426 |
|
78,962 |
|
Accumulated other comprehensive loss |
(4,117) |
|
(6,145) |
|
|
|
|
|
|
Total shareholders' equity |
204,162 |
|
170,326 |
|
|
|
|
|
|
Total liabilities and shareholders' equity |
$ 1,740,442 |
|
$ 1,771,666 |
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||
|
|
|
|
|
||||
|
|
2024
|
|
2023 |
|
2024
|
|
2023 |
Interest Income |
|
|
|
|
|
|
|
|
Loans, including fees |
|
$ 30,791 |
|
$ 28,880 |
|
$ 89,834 |
|
$ 81,117 |
Interest-bearing time deposits in other banks |
|
177 |
|
159 |
|
675 |
|
270 |
Debt securities, taxable |
|
303 |
|
699 |
|
2,266 |
|
2,106 |
Debt securities, tax-exempt |
|
69 |
|
81 |
|
214 |
|
253 |
Other interest and dividend income |
|
2,148 |
|
1,903 |
|
6,221 |
|
5,398 |
|
|
|
|
|
|
|
|
|
Total interest income |
|
33,488 |
|
31,722 |
|
99,210 |
|
89,144 |
|
|
|
|
|
|
|
|
|
Interest Expense |
|
|
|
|
|
|
|
|
Deposits |
|
12,271 |
|
10,976 |
|
34,752 |
|
27,894 |
|
|
|
|
|
|
|
|
|
Total interest expense |
|
12,271 |
|
10,976 |
|
34,752 |
|
27,894 |
|
|
|
|
|
|
|
|
|
Net Interest Income |
|
21,217 |
|
20,746 |
|
64,458 |
|
61,250 |
|
|
|
|
|
|
|
|
|
Provision for Credit Losses |
|
- |
|
4,159 |
|
- |
|
5,645 |
|
|
|
|
|
|
|
|
|
Net Interest Income After Provision for Credit Losses |
|
21,217 |
|
16,587 |
|
64,458 |
|
55,605 |
|
|
|
|
|
|
|
|
|
Noninterest Income |
|
|
|
|
|
|
|
|
Mortgage lending income |
|
103 |
|
6 |
|
233 |
|
172 |
Loss on sales, prepayments, and calls of available-for-sale debt securities |
|
(4) |
|
(7) |
|
(4) |
|
(15) |
Service charges on deposit accounts |
|
233 |
|
213 |
|
742 |
|
647 |
Other |
|
3,345 |
|
795 |
|
7,881 |
|
1,668 |
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
3,677 |
|
1,007 |
|
8,852 |
|
2,472 |
|
|
|
|
|
|
|
|
|
Noninterest Expense |
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
5,333 |
|
4,910 |
|
15,740 |
|
14,299 |
Furniture and equipment |
|
258 |
|
254 |
|
813 |
|
755 |
Occupancy |
|
711 |
|
662 |
|
1,985 |
|
1,980 |
Data and item processing |
|
498 |
|
424 |
|
1,437 |
|
1,280 |
Accounting, marketing and legal fees |
|
218 |
|
14 |
|
582 |
|
491 |
Regulatory assessments |
|
261 |
|
279 |
|
984 |
|
1,013 |
Advertsing and public relations |
|
129 |
|
74 |
|
358 |
|
273 |
Travel, lodging and entertainment |
|
87 |
|
85 |
|
270 |
|
255 |
Other |
|
1,903 |
|
688 |
|
5,507 |
|
2,068 |
|
|
|
|
|
|
|
|
|
Total noninterest expense |
|
9,398 |
|
7,390 |
|
27,676 |
|
22,414 |
|
|
|
|
|
|
|
|
|
Income Before Taxes |
|
15,496 |
|
10,204 |
|
45,634 |
|
35,663 |
Income tax expense |
|
3,719 |
|
2,351 |
|
11,045 |
|
8,457 |
Net Income |
|
$ 11,777 |
|
$ 7,853 |
|
$ 34,589 |
|
$ 27,206 |
|
|
|
|
|
|
|
|
|
Earnings per common share - basic |
|
$ 1.26 |
|
$ 0.86 |
|
$ 3.73 |
|
$ 2.97 |
Earnings per common share - diluted |
|
1.24 |
|
0.85 |
|
3.68 |
|
2.94 |
Weighted average common shares outstanding - basic |
|
9,323,622 |
|
9,158,027 |
|
9,264,616 |
|
9,152,788 |
Weighted average common shares outstanding - diluted |
|
9,498,318 |
|
9,273,595 |
|
9,402,214 |
|
9,262,003 |
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
Unrealized gains (losses) on securities, net of tax expense of |
|
|
|
|
|
|
|
|
for the three months ended |
|
|
|
|
|
|
|
|
of |
|
$ 1,628 |
|
$ (372) |
|
$ 2,025 |
|
$ 214 |
Reclassification adjustment for realized losses included in net income net of tax of |
|
|
|
|
|
|
|
|
for the three months ended |
|
|
|
|
|
|
|
|
nine months ended |
|
3 |
|
5 |
|
3 |
|
11 |
Other comprehensive income (loss) |
|
$ 1,631 |
|
$ (367) |
|
$ 2,028 |
|
$ 225 |
Comprehensive Income |
|
$ 13,408 |
|
$ 7,486 |
|
$ 36,617 |
|
$ 27,431 |
|
|
Net Interest Margin |
||||||||||
|
|
For the Nine Months Ended |
||||||||||
|
|
2024
|
|
2023 |
||||||||
|
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
|
|
(Dollars in thousands) |
||||||||||
Interest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Short-term investments |
|
$ 180,426 |
|
$ 6,896 |
|
5.09 % |
|
$ 162,432 |
|
$ 5,668 |
|
4.67 % |
Debt securities, taxable-equivalent |
|
103,507 |
|
2,266 |
|
2.92 |
|
152,702 |
|
2,106 |
|
1.84 |
Debt securities, tax exempt |
|
17,468 |
|
214 |
|
1.63 |
|
19,828 |
|
253 |
|
1.71 |
Loans held for sale |
|
281 |
|
- |
|
- |
|
115 |
|
- |
|
- |
Total loans(1) |
|
1,381,200 |
|
89,834 |
|
8.66 |
|
1,299,754 |
|
81,117 |
|
8.34 |
Total interest-earning assets |
|
1,682,882 |
|
99,210 |
|
7.85 |
|
1,634,831 |
|
89,144 |
|
7.29 |
Noninterest-earning assets |
|
39,499 |
|
|
|
|
|
22,560 |
|
|
|
|
Total assets |
|
$ 1,722,381 |
|
|
|
|
|
$ 1,657,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funding sources: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Transaction accounts |
|
$ 872,635 |
|
25,726 |
|
3.93 % |
|
$ 812,962 |
|
20,346 |
|
3.35 % |
Time deposits |
|
255,348 |
|
9,026 |
|
4.71 |
|
257,418 |
|
7,548 |
|
3.92 |
Total interest-bearing deposits |
|
1,127,983 |
|
34,752 |
|
4.10 |
|
1,070,380 |
|
27,894 |
|
3.48 |
Total interest-bearing liabilities |
|
1,127,983 |
|
34,752 |
|
4.10 |
|
1,070,380 |
|
27,894 |
|
3.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
395,822 |
|
|
|
|
|
420,356 |
|
|
|
|
Other noninterest-bearing liabilities |
|
12,219 |
|
|
|
|
|
10,496 |
|
|
|
|
Total noninterest-bearing liabilities |
|
408,041 |
|
|
|
|
|
430,852 |
|
|
|
|
Shareholders' equity |
|
186,357 |
|
|
|
|
|
156,159 |
|
|
|
|
Total liabilities and shareholders' equity |
|
$ 1,722,381 |
|
|
|
|
|
$ 1,657,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
$ 64,458 |
|
|
|
|
|
$ 61,250 |
|
|
Net interest spread |
|
|
|
|
|
3.75 % |
|
|
|
|
|
3.81 % |
Net interest margin |
|
|
|
|
|
5.10 % |
|
|
|
|
|
5.01 % |
|
||||||||||||
(1) Nonaccrual loans are included in total loans |
|
|
Net Interest Margin |
||||||||||
|
|
For the Three Months Ended |
||||||||||
|
|
2024
|
|
2023 |
||||||||
|
|
Average
|
|
Interest
|
|
Average
|
|
Average
|
|
Interest
|
|
Average
|
|
|
(Dollars in thousands) |
||||||||||
Interest-Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Short-term investments |
|
$ 191,583 |
|
$ 2,325 |
|
4.81 % |
|
$ 176,589 |
|
$ 2,062 |
|
4.63 % |
Debt securities, taxable-equivalent |
|
51,172 |
|
303 |
|
2.35 |
|
151,174 |
|
699 |
|
1.83 |
Debt securities, tax exempt |
|
16,889 |
|
69 |
|
1.62 |
|
19,430 |
|
81 |
|
1.65 |
Loans held for sale |
|
250 |
|
- |
|
- |
|
232 |
|
- |
|
- |
Total loans(1) |
|
1,418,512 |
|
30,791 |
|
8.61 |
|
1,344,038 |
|
28,880 |
|
8.52 |
Total interest-earning assets |
|
1,678,406 |
|
33,488 |
|
7.92 |
|
1,691,463 |
|
31,722 |
|
7.44 |
Noninterest-earning assets |
|
40,002 |
|
|
|
|
|
23,407 |
|
|
|
|
Total assets |
|
$ 1,718,408 |
|
|
|
|
|
$ 1,714,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Funding sources: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
Transaction accounts |
|
$ 922,117 |
|
9,237 |
|
3.97 % |
|
$ 823,331 |
|
7,733 |
|
3.73 % |
Time deposits |
|
253,640 |
|
3,034 |
|
4.75 |
|
292,235 |
|
3,243 |
|
4.40 |
Total interest-bearing deposits |
|
1,175,757 |
|
12,271 |
|
4.14 |
|
1,115,566 |
|
10,976 |
|
3.90 |
Total interest-bearing liabilities |
|
$ 1,175,757 |
|
12,271 |
|
4.14 |
|
$ 1,115,566 |
|
10,976 |
|
3.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
$ 332,487 |
|
|
|
|
|
$ 422,691 |
|
|
|
|
Other noninterest-bearing liabilities |
|
12,221 |
|
|
|
|
|
11,649 |
|
|
|
|
Total noninterest-bearing liabilities |
|
344,708 |
|
|
|
|
|
434,340 |
|
|
|
|
Shareholders' equity |
|
197,943 |
|
|
|
|
|
164,964 |
|
|
|
|
Total liabilities and shareholders' equity |
|
$ 1,718,408 |
|
|
|
|
|
$ 1,714,870 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
$ 21,217 |
|
|
|
|
|
$ 20,746 |
|
|
Net interest spread |
|
|
|
|
|
3.78 % |
|
|
|
|
|
3.54 % |
Net interest margin |
|
|
|
|
|
5.02 % |
|
|
|
|
|
4.87 % |
|
||||||||||||
(1) Nonaccrual loans are included in total loans |
About
We are
Conference Call
Cautionary Statements Regarding Forward-Looking Information
This communication contains a number of forward-looking statements. These forward-looking statements reflect
These forward-looking statements are subject to significant uncertainties because they are based upon: the amount and timing of future changes in interest rates, market behavior, and other economic conditions; future laws, regulations, and accounting principles; changes in regulatory standards and examination policies, and a variety of other matters. These other matters include, among other things, the impact the direct and indirect effect of economic conditions on interest rates, credit quality, loan demand, liquidity, and monetary and supervisory policies of banking regulators.
Contact:
President & CEO
(405) 810-8600
View original content to download multimedia:https://www.prnewswire.com/news-releases/bank7-corp-announces-q3-2024-earnings-302273526.html
SOURCE