Attached files

file filename
8-K - FORM 8-K - FIRST US BANCSHARES INCfusb20181106_8k.htm

Exhibit 99.1

 

 

 

Contact: Thomas S. Elley
  205-582-1200

    

 

FIRST US BANCSHARES, INC.

REPORTS THIRD QUARTER 2018 RESULTS

────────

Reports Successful Acquisition of The Peoples Bank

 

 

BIRMINGHAM, AL (November 6, 2018) – First US Bancshares, Inc. (Nasdaq: FUSB) (the “Company”) today announced results as of and for the third quarter ended September 30, 2018. Net income totaled $0.2 million, or $0.03 per diluted share, for the quarter, and was significantly impacted by one-time, nonrecurring expenses of $1.5 million associated with the acquisition of The Peoples Bank. These one-time expenses were partially offset by nonrecurring gains on the settlement of derivative contracts totaling $1.0 million. Net income for the third quarter of 2017 totaled $0.6 million, or $0.10 per diluted share. Earnings during the 2017 period were positively impacted by nonrecurring gains on sale of investment securities totaling $0.2 million.

 

For the nine months ended September 30, 2018, net income totaled $1.0 million, or $0.15 per diluted share, compared to $1.5 million, or $0.22 per diluted share, for the corresponding period of 2017.

 

Acquisition and Merger of The Peoples Bank

 

As previously announced, on August 31, 2018, the Company completed its acquisition of The Peoples Bank (“TPB”) and then merged TPB with and into its wholly owned subsidiary, First US Bank (the “Bank”).

 

“This is an exciting time for our institution,” stated James F. House, President and CEO of the Company. “We have now added a talented banking team and an excellent customer base in the Knoxville, Tennessee and southwest Virginia areas. We believe that this expansion will provide significant opportunity for future growth, particularly with respect to commercial lending in the vibrant Knoxville market. As we complete the integration of our organizations and move beyond the nonrecurring acquisition expenses, the acquisition should quickly begin to bring improved efficiency and earnings growth.”

 

As of the acquisition date, TPB’s assets totaled $166.5 million, consisting primarily of pre-discounted gross loans totaling $156.8 million. Total deposits were $140.0 million. Preliminary purchase accounting adjustments were recorded as of the acquisition date, resulting in goodwill of $7.6 million. A table summarizing the assets acquired and liabilities assumed from TPB, along with the purchase accounting adjustments, is included in the financial tables herein.

 

Other Third Quarter Financial Highlights

 

Organic Loan Growth – Independent of the loan growth resulting from the acquisition, the Company’s net loan balances increased $9.1 million, or 10.5% (annualized), during the third quarter of 2018 and $18.6 million, or 7.2% (annualized), during the nine months ended September 30, 2018. Organic loan growth at the Bank totaled $6.9 million for the nine-month period, while the Company’s finance company subsidiary, Acceptance Loan Company, Inc. (“ALC”), grew its loan portfolio by $11.7 million during the same period.

 

Growth in Net Interest IncomeNet interest income increased by $0.8 million, or 11.0%, in the third quarter of 2018 compared to the second quarter of 2018. Compared to the third quarter of 2017, net interest income increased by $1.2 million, or 16.7%. Net interest income attributable to TPB, including accretion of the fair value discount on purchased loans and premium on time deposits, was $0.7 million. For the nine months ended September 30, 2018, net interest income exceeded the corresponding period of 2017 by $2.0 million, or 9.6%.

 

Asset Quality, Provision and Allowance for Loan Losses – Non-performing assets, including loans in non-accrual status and other real estate owned (OREO), increased to $5.3 million as of September 30, 2018, compared to $3.9 million as of June 30, 2018, primarily due to the acquisition of TPB. As a percentage of total assets, non-performing assets totaled 0.66% as of September 30, 2018, compared to 0.61% of total assets as of June 30, 2018 and 0.96% of total assets as of December 31, 2017.   

 

The provision for loan and lease losses was $0.8 million during the third quarter of 2018, compared to $0.7 million during the second quarter of 2018 and $0.4 million during the third quarter of 2017. For the nine months ended September 30, 2018, the provision for loan and lease losses totaled $2.1 million, compared to $1.5 million for the corresponding period of 2017. The increased provision expense in 2018 compared to 2017 resulted from more substantial loan growth in ALC’s loan portfolio, primarily in indirect point-of-sales lending. In general, ALC’s consumer loans require higher levels of loss provisioning than the Bank’s commercial loans. However, as a result of higher credit quality, ALC’s indirect point-of-sale lending has historically required lower provisioning than ALC’s traditional consumer loan portfolio.

 

As of September 30, 2018, the allowance for loan and lease losses totaled $5.1 million, or 0.97% of gross loans outstanding, representing a decrease from 1.37% as of June 30, 2018 and 1.36% as of December 31, 2017. In accordance with generally accepted accounting principles for acquisition accounting, the loans acquired through the acquisition of TPB were recorded at fair value; accordingly, there was no allowance for loan losses associated with the acquired loan portfolio at the acquisition date. Management continues to evaluate the need for an allowance on the acquired portfolio, factoring in the remaining net discount on the loans, which totaled $2.3 million, or 1.51% of gross purchased loans, as of September 30, 2018. Management believes that the allowance for loan and lease losses is sufficient as of September 30, 2018 to provide for losses in the existing portfolio.

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 2

November 6, 2018

 

Non-interest Income – Non-interest income totaled $2.1 million during the third quarter of 2018, compared to $1.1 million during the second quarter of 2018 and $1.2 million during the third quarter of 2017. The increase compared to both previous quarters resulted primarily from the settlement of two forward interest rate swap contracts with the counterparty that netted a pre-tax gain of $1.0 million. For the nine months ended September 30, 2018, non-interest income totaled $4.4 million, compared to $3.3 million for the corresponding period of 2017.

 

Non-interest Expense – Non-interest expense totaled $9.1 million for the third quarter of 2018, compared to $7.5 million during the second quarter of 2018 and $7.2 million during the third quarter of 2017. The increase compared to both previous quarters resulted primarily from expenses associated with the TPB acquisition that totaled approximately $1.5 million during the third quarter of 2018. In addition, salaries and benefits expense increased by $0.1 million compared to the second quarter of 2018 and $0.3 million compared to the third quarter of 2017. These increases resulted primarily from merit and cost of living salary increases for the Company’s employees, combined with additional expense during the third quarter of 2018 for the assumption by the Bank of salaries and benefits for employees of TPB post-acquisition. For the nine months ended September 30, 2018, non-interest expense totaled $23.9 million, compared to $21.1 million for the corresponding period of 2017.

 

Provision for Income Taxes – The provision for income taxes totaled $0.3 million during the third quarter of 2018, representing an effective tax rate of 52.8% for the quarter, compared to an effective tax rate of 18.4% during the second quarter of 2018 and 21.4% during the third quarter of 2017. The increased tax provisioning during the third quarter of 2018 resulted from the incurrence of acquisition-related expenses during the quarter, a portion of which are non-deductible under IRS regulations. This resulted in approximately $0.2 million of additional tax expense during the quarter. For the nine months ended September 30, 2018, the Company’s effective tax rate was 29.8%, compared to 23.0% for the nine months ended September 30, 2017.

 

Cash Dividend – The Company declared a cash dividend of $0.02 per share on its common stock in the third quarter of 2018. This amount is consistent with the Company’s quarterly dividend declarations for the first and second quarters of 2018 and each quarter of 2017.

 

Regulatory Capital – As of September 30, 2018, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 12.28%. Its total capital ratio was 13.20%, and its Tier 1 leverage ratio was 8.78%. These ratios are lower than those reported as of June 30, 2018 due to changes in the composition of risk-weighted assets and tangible capital resulting from the acquisition of TPB. However, throughout the third quarter of 2018 and as of September 30, 2018, the Bank continued to maintain capital ratios at higher levels than the ratios required to be considered a “well-capitalized” institution under applicable banking regulations.

 

Key Performance Measures – Key quarterly performance measures are provided in the table entitled “Selected Financial Data – Linked Quarters” in this press release. For the nine months ended September 30, 2018, annualized return on average assets was 0.21%, compared to 0.32% for the corresponding period of 2017. Annualized return on average common equity and tangible common equity were 1.79% and 1.81%, respectively, for the nine months ended September 30, 2018. For the nine months ended September 30, 2017, both annualized return on average equity and annualized return on tangible equity were 2.50%. Measures of the Company’s performance were significantly impacted by the nonrecurring items discussed earlier in this press release, including acquisition-related expenses and the settlement of derivative contracts.

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 3

November 6, 2018

 

About First US Bancshares, Inc.

 

First US Bancshares, Inc. is a bank holding company that operates banking offices in Alabama, Tennessee and Virginia through First US Bank. In addition, the Company’s operations include Acceptance Loan Company, Inc., a consumer loan company, and FUSB Reinsurance, Inc., an underwriter of credit life and credit accident and health insurance policies sold to the Bank’s and ALC’s consumer loan customers. The Company files periodic reports with the U.S. Securities and Exchange Commission (the “SEC”). Copies of its filings may be obtained through the SEC’s website at www.sec.gov or at www.firstusbank.com. More information about the Company and the Bank may be obtained at www.firstusbank.com. The Company’s stock is traded on the Nasdaq Capital Market under the symbol “FUSB.”

 

Forward-Looking Statements

 

This press release contains forward-looking statements, as defined by federal securities laws. Statements contained in this press release that are not historical facts are forward-looking statements. These statements may address issues that involve significant risks, uncertainties, estimates and assumptions made by management. The Company undertakes no obligation to update these statements following the date of this press release, except as required by law. In addition, the Company, through its senior management, may make from time to time forward-looking public statements concerning the matters described herein. Such forward-looking statements are necessarily estimates reflecting the best judgment of the Company’s senior management based upon current information and involve a number of risks and uncertainties. Certain factors that could affect the accuracy of such forward-looking statements are identified in the public filings made by the Company with the Securities and Exchange Commission, and forward-looking statements contained in this press release or in other public statements of the Company or its senior management should be considered in light of those factors. Specifically, with respect to statements relating to the sufficiency of the allowance for loan and lease losses, loan demand, cash flows, growth and earnings potential and expansion, these factors include, but are not limited to, the rate of growth (or lack thereof) in the economy generally and in the Bank’s and ALC’s service areas, market conditions and investment returns, the availability of quality loans in the Bank’s and ALC’s service areas, the relative strength and weakness in the consumer and commercial credit sectors and in the real estate markets and collateral values. With respect to statements relating to the Company’s acquisition of TPB, these factors include, but are not limited to, difficulties, delays and unanticipated costs in integrating the organizations’ businesses or realized expected cost savings and other benefits; business disruptions as a result of the integration of the organizations, including possible loss of customers; diversion of management time to address acquisition-related issues; and changes in asset quality and credit risk as a result of the acquisition. There can be no assurance that such factors or other factors will not affect the accuracy of such forward-looking statements.

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 4

November 6, 2018

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA – LINKED QUARTERS

(Dollars in Thousands, Except Per Share Data)

 

   

Quarter Ended

 
   

2018

   

2017

 
   

September

30,

   

June

30,

   

March

31,

   

December

31,

   

September

30,

 
                                         

Results of Operations:

                                       

Interest income

  $ 9,452     $ 8,390     $ 8,119     $ 8,087     $ 7,820  

Interest expense

    1,124       888       805       804       685  

Net interest income

    8,328       7,502       7,314       7,283       7,135  

Provision for loan losses

    789       702       658       523       373  

Net interest income after provision for loan losses

    7,539       6,800       6,656       6,760       6,762  

Non-interest income

    2,112       1,132       1,140       1,333       1,236  

Non-interest expense

    9,142       7,492       7,301       7,359       7,190  

Income (loss) before income taxes

    509       440       495       734       808  

Provision for (benefit from) income taxes

    269       81       81       2,600       173  

Net income (loss)

  $ 240     $ 359     $ 414     $ (1,866 )   $ 635  

Per Share Data:

                                       

Basic net income (loss) per share

  $ 0.04     $ 0.06     $ 0.07     $ (0.30 )   $ 0.10  

Diluted net income (loss) per share

  $ 0.03     $ 0.06     $ 0.06     $ (0.29 )   $ 0.10  

Dividends declared

  $ 0.02     $ 0.02     $ 0.02     $ 0.02     $ 0.02  
                                         

Key Measures (Period-End):

                                       

Total assets

  $ 802,595     $ 634,036     $ 627,319     $ 625,581     $ 614,599  

Tangible assets

    793,038       634,036       627,319       625,581       614,599  

Loans, net of allowance for loan losses

    519,822       355,529       353,805       346,121       338,026  

Allowance for loan losses

    5,116       4,952       4,829       4,774       4,808  

Investment securities, net

    159,496       165,740       181,942       180,150       185,802  

Total deposits

    715,761       531,428       525,273       517,079       508,385  

Short-term borrowings

    192       10,366       10,298       15,594       10,635  

Long-term debt

          10,000       10,000       10,000       10,000  

Total shareholders’ equity

    77,470       75,634       75,525       76,208       78,854  

Tangible common equity

    67,913       75,634       75,525       76,208       78,854  

Book value per common share

    12.30       12.41       12.41       12.53       12.98  

Tangible book value per common share

    10.79       12.41       12.41       12.53       12.98  
                                         

Key Ratios:

                                       

Return on average assets (annualized)

    0.14 %     0.23 %     0.27 %     (1.18 %)     0.41 %

Return on average common equity (annualized)

    1.25 %     1.91 %     2.21 %     (9.38 %)     3.21 %

Return on average tangible common equity (annualized)

    1.30 %     1.91 %     2.21 %     (9.38 %)     3.21 %

Net yield on interest-earning assets

    5.25 %     5.31 %     5.24 %     5.09 %     5.11 %

Net loans to deposits

    72.6 %     66.9 %     67.4 %     66.9 %     66.5 %

Net loans to assets

    64.8 %     56.1 %     56.4 %     55.3 %     55.0 %

Tangible common equity to tangible assets

    8.56 %     11.93 %     12.04 %     12.18 %     12.83 %

Allowance for loan losses as % of loans

    0.97 %     1.37 %     1.35 %     1.36 %     1.40 %

Nonperforming assets as % of total assets

    0.66 %     0.61 %     0.86 %     0.96 %     0.94 %

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 5

November 6, 2018

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

NET YIELD ON INTEREST-EARNING ASSETS

(Dollars in Thousands)

 

   

Three Months Ended

   

Three Months Ended

 
   

September 30, 2018

   

September 30, 2017

 
   

Average

Balance

   

Interest

   

Annualized Yield/

Rate %

   

Average

Balance

   

Interest

   

Annualized Yield/

Rate %

 

ASSETS

                                               

Interest-earning assets:

                                               

Loans – Bank

  $ 315,278     $ 3,859       4.86 %   $ 240,006     $ 2,578       4.26 %

Loans – ALC

    104,447       4,536       17.23 %     91,193       4,224       18.38 %

Taxable investment securities

    161,560       814       2.00 %     187,670       857       1.81 %

Non-taxable investment securities

    2,217       16       2.86 %     8,225       75       3.62 %

Federal funds sold

    15,102       79       2.08 %                  

Interest-bearing deposits in banks

    30,236       148       1.94 %     27,249       86       1.25 %

Total interest-earning assets

    628,840       9,452       5.96 %     554,343       7,820       5.60 %

Non-interest-earning assets:

                                               

Other assets

    61,923                       58,786                  

Total

  $ 690,763                     $ 613,129                  
                                                 
                                                 

LIABILITIES AND

SHAREHOLDERS’ EQUITY

                                               

Interest-bearing liabilities:

                                               

Demand deposits

  $ 156,142     $ 181       0.46 %   $ 164,852     $ 161       0.39 %

Savings deposits

    134,673       277       0.82 %     82,201       53       0.26 %

Time deposits

    217,288       662       1.21 %     182,405       403       0.88 %

Borrowings

    5,888       4       0.27 %     20,099       68       1.34 %

Total interest-bearing liabilities

    513,991       1,124       0.87 %     449,557       685       0.60 %

Non-interest-bearing liabilities:

                                               

Demand deposits

    92,841                       77,723                  

Other liabilities

    7,628                       7,282                  

Shareholders’ equity

    76,303                       78,567                  

Total

  $ 690,763                     $ 613,129                  
                                                 

Net interest income

          $ 8,328                     $ 7,135          

Net yield on interest-earning assets

                    5.25 %                     5.11 %

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 6

November 6, 2018

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

NET ASSETS ACQUIRED FROM THE PEOPLES BANK

AUGUST 31, 2018

(Dollars in Thousands)

 

   

Acquired from

TPB

   

Fair Value

Adjustments

   

Fair Value as of

August 31, 2018

 

Assets Acquired:

                       

Cash and cash equivalents

  $ 3,085     $     $ 3,085  

Investment securities

    5,977             5,977  

Federal Home Loan Bank stock, at cost

    565             565  

Loans

    156,772       (2,395 )     154,377  

Allowance for loan losses

    (1,702 )     1,702        

Net loans

    155,070       (693 )     154,377  

Premises and equipment, net

    1,198       17       1,215  

Other real estate owned

    85             85  

Other assets

    551       (245 )     306  

Core deposit intangible

          2,048       2,048  

Total assets acquired

  $ 166,531     $ 1,127     $ 167,658  
                         

Liabilities Assumed:

                       

Deposits

    140,033       342       140,375  

Short-term borrowings

    10,000             10,000  

Other liabilities

    437             437  

Total liabilities assumed

    150,470       342       150,812  
                         

Shareholders’ Equity Assumed:

                       

Common stock

    1,027       (1,027 )      

Surplus

    5,280       (5,280 )      

Accumulated other comprehensive income, net of tax

    17       (17 )      

Retained earnings

    9,737       (9,737 )      

Total shareholders’ equity assumed

    16,061       (16,061 )      
                         

Total liabilities and shareholders’ equity assumed

  $ 166,531     $ (15,719 )   $ 150,812  
                         
                         
   

Net assets acquired

    $ 16,846  
   

Purchase price

      24,398  
   

Goodwill

    $ 7,552  

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 7

November 6, 2018

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Per Share Data)

 

   

September

30,

   

December

31,

 
   

2018

   

2017

 
   

(Unaudited)

         

ASSETS

 

Cash and due from banks

  $ 11,809     $ 7,577  

Interest-bearing deposits in banks

    38,274       19,547  

Total cash and cash equivalents

    50,083       27,124  

Federal funds sold

    8,561       15,000  

Investment securities available-for-sale, at fair value

    137,258       153,871  

Investment securities held-to-maturity, at amortized cost

    22,238       26,279  

Federal Home Loan Bank stock, at cost

    703       1,609  

Loans and leases, net of allowance for loan and lease losses of $5,116 and $4,774, respectively

    519,822       346,121  

Premises and equipment, net

    27,120       26,433  

Cash surrender value of bank-owned life insurance

    15,158       14,923  

Accrued interest receivable

    2,444       2,057  

Goodwill and core deposit intangible, net

    9,557        

Other real estate owned

    1,489       3,792  

Other assets

    8,162       8,372  

Total assets

  $ 802,595     $ 625,581  
                 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

Deposits

  $ 715,761     $ 517,079  

Accrued interest expense

    355       381  

Other liabilities

    8,817       6,319  

Short-term borrowings

    192       15,594  

Long-term debt

          10,000  

Total liabilities

    725,125       549,373  
                 

Shareholders’ equity:

               

Common stock, par value $0.01 per share, 10,000,000 shares authorized; 7,560,914 and 7,345,946 shares issued, respectively; 6,296,712 and 6,081,744 shares outstanding, respectively

    75       73  

Surplus

    13,385       10,755  

Accumulated other comprehensive income (loss), net of tax

    (2,882 )     (868 )

Retained earnings

    87,317       86,673  

Less treasury stock: 1,264,202 shares at cost

    (20,414 )     (20,414 )

Noncontrolling interest

    (11 )     (11 )

Total shareholders’ equity

    77,470       76,208  
                 

Total liabilities and shareholders’ equity

  $ 802,595     $ 625,581  

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 8

November 6, 2018

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Data)

 

   

Three Months Ended

   

Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2018

   

2017

   

2018

   

2017

 
   

(Unaudited)

 

Interest income:

                               

Interest and fees on loans

  $ 8,395     $ 6,802     $ 22,815     $ 19,928  

Interest on investment securities

    1,057       1,018       3,146       3,085  

Total interest income

    9,452       7,820       25,961       23,013  
                                 

Interest expense:

                               

Interest on deposits

    1,120       617       2,619       1,713  

Interest on borrowings

    4       68       198       189  

Total interest expense

    1,124       685       2,817       1,902  
                                 

Net interest income

    8,328       7,135       23,144       21,111  
                                 

Provision for loan and lease losses

    789       373       2,149       1,464  
                                 

Net interest income after provision for loan and lease losses

    7,539       6,762       20,995       19,647  
                                 

Non-interest income:

                               

Service and other charges on deposit accounts

    489       481       1,400       1,406  

Credit insurance income

    198       160       516       459  

Net gain on sales and prepayments of investment securities

          178       105       228  

Net gain on settlement of derivative contracts

    981             981        

Mortgage fees from secondary market

    128       89       389       147  

Other income, net

    316       328       993       1,093  

Total non-interest income

    2,112       1,236       4,384       3,333  
                                 

Non-interest expense:

                               

Salaries and employee benefits

    4,643       4,370       13,743       13,048  

Net occupancy and equipment

    983       806       2,745       2,276  

Computer services

    328       337       937       1,036  

Fees for professional services

    242       187       781       650  

Acquisition expenses

    1,492             1,492        

Other expense

    1,454       1,490       4,237       4,080  

Total non-interest expense

    9,142       7,190       23,935       21,090  
                                 

Income before income taxes

    509       808       1,444       1,890  

Provision for income taxes

    269       173       431       435  

Net income

  $ 240     $ 635     $ 1,013     $ 1,455  

Basic net income per share

  $ 0.04     $ 0.10     $ 0.17     $ 0.24  

Diluted net income per share

  $ 0.03     $ 0.10     $ 0.15     $ 0.22  

Dividends per share

  $ 0.02     $ 0.02     $ 0.06     $ 0.06  

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 9

November 6, 2018

 

Non-Generally Accepted Accounting Principle (GAAP) Financial Measures

 

In addition to the GAAP financial results presented in this press release, the Company’s management believes that certain non-GAAP financial measures and ratios are beneficial to the reader. These non-GAAP measures have been provided to enhance overall understanding of the Company’s current financial performance and position. Management believes that these presentations provide meaningful comparisons of financial performance and position in various periods and can be used as a supplement to the GAAP-based measures presented in this press release. The non-GAAP financial results presented should not be considered a substitute for the GAAP-based results. Management believes that both GAAP measures of the Company’s financial performance and the respective non-GAAP measures should be considered together.

 

The non-GAAP measures and ratios that have been provided in this press release include measures of operating income, tangible assets and equity, and certain ratios that include tangible assets and equity. As discussion of these measures and ratios is included below, along with reconciliations of each relevant non-GAAP measure to GAAP-based measures included in the financial statements previously presented in the press release.

 

Operating Income

Operating income is a non-GAAP financial measure that adjusts net income for the following non-operating items:

 

 

Provision for (benefit from) income taxes

 

Gains (losses) on sales and prepayments of investment securities

 

Gains (losses) on settlements of derivative contracts

 

Gains (losses) on sales of foreclosed real estate

 

Provision for loan and lease losses

 

Acquisition expenses

 

Accretion of discount on purchased loans

 

Accretion of premium on purchased time deposits

 

Amortization of core deposit intangible asset

 

A reconciliation of the Company’s net income to its operating income for each of the most recent five quarters as of September 30, 2018 is set forth below. A limitation of the non-GAAP financial measures presented below is that the adjustments include gains, losses or expenses that the Company does not expect to continue to recognize at a consistent level in the future; the adjustments of these items should not be construed as an inference that these gains, losses or expenses are unusual, infrequent or nonrecurring.

 

   

Quarter Ended

 
   

2018

   

2017

 
   

September

30,

   

June

30,

   

March

31,

   

December

31,

   

September

30,

 
                                         

Net income (loss)

  $ 240     $ 359     $ 414     $ (1,866 )   $ 635  

Add back:

                                       

Provision for (benefit from) income taxes

    269       81       81       2,600       173  

Income before income taxes

    509       440       495       734       808  

Add back (subtract) adjustments to net interest income:

                                       

Accretion of discount on purchased loans

    (77 )                        

Accretion of premium on purchased time deposits

    (59 )                        

Net adjustments to net interest income

    (136 )                        

Add back (subtract) non-interest adjustments:

                                       

Net gain on sales and prepayments of investment securities

          (102 )     (3 )     (1 )     (178 )

Net gain on settlement of derivative contracts

    (981 )                        

Net loss (gain) on sales of foreclosed real estate

    (79 )     152       (51 )     27       196  

Provision for loan and lease losses

    789       702       658       523       373  

Amortization of core deposit intangible

    43                          

Acquisition expenses

    1,492                          

Net non-interest adjustments

    1,264       752       604       549       391  

Operating income

  $ 1,637     $ 1,192     $ 1,099     $ 1,283     $ 1,199  

 

 

 

 

First US Bancshares, Inc. Reports Third Quarter 2018 Results

Page 10

November 6, 2018

 

Tangible Balances and Measures

 

In addition to capital ratios defined by GAAP and banking regulators, the Company utilizes various tangible common equity measures when evaluating capital utilization and adequacy. These measures, which are presented in the financial tables in this press release, may also include calculations of tangible assets. As defined by the Company, tangible common equity represents shareholders’ equity less goodwill and identifiable intangible assets, while tangible assets represent total assets less goodwill and identifiable intangible assets.

 

Management believes that the measures of tangible equity are important because they reflect the level of capital available to withstand unexpected market conditions. In addition, presentation of these measures allows readers to compare certain aspects of the Company’s capitalization to other organizations. In management’s experience, many stock analysts use tangible common equity measures in conjunction with more traditional bank capital ratios to compare capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets that typically result from the use of the purchase accounting method in accounting for mergers and acquisitions.

 

These calculations are intended to complement the capital ratios defined by GAAP and banking regulators. Because GAAP does not include these measures, management believes that there are no comparable GAAP financial measures to the tangible common equity ratios that the Company utilizes. Despite the importance of these measures to the Company, there are no standardized definitions for the measures, and, therefore, the Company’s calculations may not be comparable with other organizations. In addition, there may be limits to the usefulness of these measures to investors. Accordingly, management encourages readers to consider the Company’s consolidated financial statements in their entirety and not to rely on any single financial measure. The table below reconciles the Company’s calculations of these measures to amounts reported in accordance with GAAP.

 

 

       

Quarter Ended

   

Nine Months Ended

 
       

2018

   

2017

   

2018

   

2017

 
       

September

30,

   

June

30,

   

March

31,

   

December

31,

   

September

30,

   

September

30,

   

September

30,

 
                                                             

TANGIBLE BALANCES

                                                           

Total assets

      $ 802,595     $ 634,036     $ 627,319     $ 625,581     $ 614,599                  

Less: Goodwill

        7,552                                          

Less: Core deposit intangible

        2,005                                          

Tangible assets

  (a)   $ 793,038     $ 634,036     $ 627,319     $ 625,581     $ 614,599                  
                                                             

Total shareholders’ equity

      $ 77,470     $ 75,634     $ 75,525     $ 76,208     $ 78,854                  

Less: Goodwill

        7,552                                          

Less: Core deposit intangible

        2,005                                          

Tangible common equity

  (b)   $ 67,913     $ 75,634     $ 75,525     $ 76,208     $ 78,854                  
                                                             

Average shareholders’ equity

      $ 76,303     $ 75,447     $ 75,824     $ 78,960     $ 78,567     $ 75,858     $ 77,931  

Less: Average goodwill

        2,517                               839        

Less: Average core deposit intangible

        676                               225        

Average tangible shareholders’ equity

  (c)   $ 73,110     $ 75,447     $ 75,824     $ 78,960     $ 78,567     $ 74,794     $ 77,931  
                                                             

Net income

  (d)   $ 240     $ 359     $ 414     $ (1,866 )   $ 635     $ 1,013     $ 1,455  

Common shares outstanding

  (e)     6,297       6,092       6,087       6,082       6,077                  
                                                             

TANGIBLE MEASUREMENTS

                                                           

Tangible book value per common share

  (b)/(e)   $ 10.79     $ 12.41     $ 12.41     $ 12.53     $ 12.98                  
                                                             

Tangible common equity to tangible assets

  (b)/(a)     8.56 %     11.93 %     12.04 %     12.18 %     12.83 %                

Return on average tangible common equity (annualized)

  (1)     1.30 %     1.91 %     2.21 %     (9.38 %)     3.21 %     1.81 %     2.50 %

 

 

 

(1)

Calculation = ((net income (d) / number of days in period) * number of days in year) / average tangible shareholders’ equity (c)