Attached files

file filename
8-K - FORM 8-K - FIRST US BANCSHARES INCfusb20190128_8k.htm

Exhibit 99.1

 

 

 

 

Contact:     Thomas S. Elley

205-582-1200

 

 

 

FIRST US BANCSHARES, INC.

REPORTS FOURTH QUARTER 2018 RESULTS

────────

Reports Earnings Growth Following Acquisition of The Peoples Bank

 

 

BIRMINGHAM, AL (January 28, 2019) – First US Bancshares, Inc. (Nasdaq: FUSB) (the “Company”) today announced unaudited results as of and for the fourth quarter ended December 31, 2018. Net income totaled $1.5 million, or $0.22 per diluted share, for the quarter, an improvement of $0.19 per diluted share compared to the third quarter of 2018. The improvement in earnings resulted primarily from additional earning assets acquired by the Company through the previously announced acquisition of The Peoples Bank (“TPB”). TPB was acquired by the Company and merged with the Company’s wholly-owned subsidiary, First US Bank (the “Bank”), on August 31, 2018.

 

“We are pleased to report significantly improved results due to our first full quarter of operations following the acquisition,” stated James F. House, President and CEO of the Company. “The fourth quarter was very active for our institution as we continued to integrate our banking teams and completed conversion of the assets and liabilities of The Peoples Bank into our core operating system. We are excited as we move into 2019 with a larger and more diverse platform from which to grow,” continued Mr. House.

 

For the year ended December 31, 2018, the Company’s net income totaled $2.5 million, or $0.37 per diluted share, compared to a net loss of $0.4 million, or ($0.06) per diluted share, for the year ended December 31, 2017. The 2018 full year results were positively impacted by four months of earnings following the acquisition of TPB. A table summarizing the assets acquired and liabilities assumed from TPB, along with the purchase accounting adjustments, is included in the financial tables herein. The net loss during 2017 was due to a one-time, non-cash charge of $2.5 million that resulted from the adjustment of deferred tax assets upon the enactment of the Tax Cuts and Jobs Act of 2017.

 

Other Fourth Quarter Financial Highlights

 

Growth in Net Interest IncomeNet interest income increased by $1.3 million, or 15.8%, in the fourth quarter of 2018 compared to the third quarter of 2018. Compared to the fourth quarter of 2017, net interest income increased by $2.4 million, or 32.4%. Net yield on interest-earning assets increased to 5.27% during the fourth quarter of 2018, compared to 5.25% during the third quarter of 2018 and 5.09% during the fourth quarter of 2017. Net income was enhanced by accretion of discounts and premiums on loans and time deposits acquired in the TPB transaction totaling $0.4 million during the fourth quarter of 2018, compared to $0.1 million during the previous quarter.

 

Improvement in Asset QualityNon-performing assets, including loans in non-accrual status and other real estate owned (OREO), decreased to $4.3 million as of December 31, 2018, compared to $5.3 million as of September 30, 2018, primarily due to the resolution during the fourth quarter of certain impaired loans acquired from TPB. As a percentage of total assets, non-performing assets totaled 0.54% as of December 31, 2018, compared to 0.66% of total assets as of September 30, 2018 and 0.96% of total assets as of December 31, 2017.   

 

Provision for Loan and Lease Losses The provision for loan and lease losses was $0.5 million during the fourth quarter of 2018, compared to $0.8 million during the third quarter of 2018 and $0.5 million during the fourth quarter of 2017. Provisioning decreased during the fourth quarter of 2018 in part due to reductions in loan volume at both the Bank and the Bank’s wholly-owned subsidiary, Acceptance Loan Company (“ALC”). Net loans at the Bank decreased $2.3 million during the fourth quarter, while net loans at ALC decreased by $2.7 million. The decrease in net loans at the Bank resulted primarily from the resolution of certain impaired loans acquired from TPB. At ALC, loan volume reductions resulted primarily from seasonal impacts in ALC’s indirect lending portfolio.

 

As of both December 31, 2018 and 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 1.36% 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 $1.9 million, or 1.27% of gross purchased loans, as of December 31, 2018. The allowance for loan and lease losses as a percentage of gross loans outstanding less gross purchased loans was 1.36% as of December 31, 2018.

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 2

January 28, 2019

 

Non-interest Income – Non-interest income totaled $1.2 million during the fourth quarter of 2018, compared to $2.1 million during the third quarter of 2018 and $1.3 million during the fourth quarter of 2017. During the third quarter of 2018, the Bank generated $1.0 million in pre-tax gains on the settlement of derivative contracts that were not generated during the fourth quarter of 2018.

 

Non-interest Expense – Non-interest expense totaled $8.4 million during the fourth quarter of 2018, compared to $9.1 million during the third quarter of 2018 and $7.4 million during the fourth quarter of 2017. The decrease in expense compared to the third quarter of 2018 resulted primarily from a decrease in acquisition-related expenses of $1.3 million, offset in part by increases in salaries and employee benefits and other expenses that netted to increased expense of $0.6 million. These increases were primarily the result of a full quarter of inclusion of TPB in operations. Comparing the fourth quarter of 2018 to the fourth quarter of 2017, non-interest expense increased by $1.0 million, primarily the result of a $0.7 million increase in salaries and employee benefits expenses due to the addition of employees from TPB, as well as merit and routine cost of living salary increases for legacy employees of the Company. In addition, acquisition-related expenses and other non-interest expense led to an increase in non-interest expense of approximately $0.2 million, comparing the fourth quarter of 2018 to the fourth quarter of 2017.

 

Provision for Income Taxes – The provision for income taxes totaled $0.5 million during the fourth quarter of 2018, representing an effective tax rate of 24.1% for the quarter, compared to an effective tax rate of 52.8% for the third quarter of 2018. The tax provisioning during the third and fourth quarters of 2018 was impacted by the incurrence of acquisition-related expenses, a portion of which are non-deductible under IRS regulations.

 

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

 

Regulatory Capital – As of December 31, 2018, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 12.62%. Its total capital ratio was 13.53%, and its Tier 1 leverage ratio was 8.96%. These ratios are lower than those reported prior to the TPB transaction due to changes in the composition of risk-weighted assets and tangible capital resulting from the acquisition. However, throughout the fourth quarter of 2018 and as of December 31, 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.

 

 

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.”

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 3

January 28, 2019

 

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 SEC, 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 Fourth Quarter 2018 Results

Page 4

January 28, 2019

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA – LINKED QUARTERS

(Dollars in Thousands, Except Per Share Data) 

 

    Quarter Ended     Year Ended  
    2018      2017     2018     2017  
   

December

31,

   

September

30,

   

June

30,

   

March

31,

   

December

31,

   

December

31,

   

December

31,

 
                    (Unaudited)                     (Unaudited)          

Results of Operations:

                                                       

Interest income

  $ 11,177     $ 9,452     $ 8,390     $ 8,119     $ 8,087     $ 37,138     $ 31,100  

Interest expense

    1,533       1,124       888       805       804       4,350       2,706  

Net interest income

    9,644       8,328       7,502       7,314       7,283       32,788       28,394  

Provision for loan and lease losses

    473       789       702       658       523       2,622       1,987  
                                                         

Net interest income after provision for loan and lease losses

    9,171       7,539       6,800       6,656       6,760       30,166       26,407  

Non-interest income

    1,158       2,112       1,132       1,140       1,333       5,542       4,666  

Non-interest expense

    8,382       9,142       7,492       7,301       7,359       32,317       28,449  
                                                         

Income (loss) before income taxes

    1,947       509       440       495       734       3,391       2,624  

Provision for (benefit from) income taxes

    470       269       81       81       2,600       901       3,035  
                                                         

Net income (loss)

  $ 1,477     $ 240     $ 359     $ 414     $ (1,866 )   $ 2,490     $ (411 )
                                                         

Per Share Data:

                                                       

Basic net income (loss) per share

  $ 0.23     $ 0.04     $ 0.06     $ 0.07     $ (0.30 )   $ 0.40     $ (0.07 )
                                                         

Diluted net income (loss) per share

  $ 0.22     $ 0.03     $ 0.06     $ 0.06     $ (0.29 )   $ 0.37     $ (0.06 )
                                                         

Dividends declared

  $ 0.02     $ 0.02     $ 0.02     $ 0.02     $ 0.02     $ 0.08     $ 0.08  
                                                         
                                                         

Key Measures (Period End):

                                                       

Total assets

  $ 791,939     $ 802,595     $ 634,036     $ 627,319     $ 625,581                  

Tangible assets

    782,627       793,038       634,036       627,319       625,581                  

Loans, net of allowance for loan losses

    514,867       519,822       355,529       353,805       346,121                  

Allowance for loan losses

    5,055       5,116       4,952       4,829       4,774                  

Investment securities, net

    153,949       159,496       165,740       181,942       180,150                  

Total deposits

    704,725       715,761       531,428       525,273       517,079                  

Short-term borrowings

    527       192       10,366       10,298       15,594                  

Long-term debt

                10,000       10,000       10,000                  

Total shareholders’ equity

    79,437       77,470       75,634       75,525       76,208                  

Tangible common equity

    70,125       67,913       75,634       75,525       76,208                  

Book value per common share

    12.61       12.30       12.41       12.41       12.53                  

Tangible book value per common share

    11.13       10.79       12.41       12.41       12.53                  

Key Ratios:

                                                       

Return on average assets (annualized)

    0.74 %     0.14 %     0.23 %     0.27 %     (1.18% )     0.36 %     (0.07% )

Return on average common equity (annualized)

    7.49 %     1.25 %     1.91 %     2.21 %     (9.38% )     3.26 %     (0.52% )

Return on average tangible common equity (annualized)

    8.52 %     1.30 %     1.91 %     2.21 %     (9.38% )     3.40 %     (0.52% )

Net yield on interest-earning assets

    5.27 %     5.25 %     5.31 %     5.24 %     5.09 %     5.27 %     5.08 %

Efficiency ratio

    77.6 %     87.6 %     86.8 %     86.4 %     85.4 %     84.3 %     86.1 %

Net loans to deposits

    73.1 %     72.6 %     66.9 %     67.4 %     66.9 %                

Net loans to assets

    65.0 %     64.8 %     56.1 %     56.4 %     55.3 %                

Tangible common equity to tangible assets

    8.96 %     8.56 %     11.93 %     12.04 %     12.18 %                

Allowance for loan losses as % of loans

    0.97 %     0.97 %     1.37 %     1.35 %     1.36 %                

Nonperforming assets as % of total assets

    0.54 %     0.66 %     0.61 %     0.86 %     0.96 %                

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 5

January 28, 2019

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

NET YIELD ON INTEREST-EARNING ASSETS

(Dollars in Thousands)

 

   

Three Months Ended

   

Three Months Ended

 
   

December 31, 2018

   

December 31, 2017

 
   

Average

Balance

   

Interest

   

Annualized

Yield/

Rate %

   

Average

Balance

   

Interest

   

Annualized

Yield/

Rate %

 

ASSETS

                                               

Interest-earning assets:

                                               

Loans – Bank

  $ 419,527     $ 5,606       5.30 %   $ 252,364     $ 2,722       4.28 %

Loans – ALC

    104,353       4,478       17.02 %     92,394       4,346       18.66 %

Taxable investment securities

    155,066       818       2.09 %     177,115       828       1.85 %

Non-taxable investment securities

    2,203       16       2.88 %     6,474       59       3.62 %

Federal funds sold

    6,726       38       2.24 %     5,054       20       1.57 %

Interest-bearing deposits in banks

    38,121       221       2.30 %     34,461       112       1.29 %

Total interest-earning assets

    725,996       11,177       6.11 %     567,862       8,087       5.65 %

Non-interest-earning assets:

                                               

Other assets

    68,528                       59,340                  

Total

  $ 794,524                     $ 627,202                  
                                                 
                                                 

LIABILITIES AND SHAREHOLDERS’ EQUITY

                                               

Interest-bearing liabilities:

                                               

Demand deposits

  $ 165,743     $ 205       0.49 %   $ 164,432     $ 168       0.41 %

Savings deposits

    167,207       407       0.97 %     84,553       67       0.32 %

Time deposits

    265,696       920       1.37 %     184,175       459       0.99 %

Borrowings

    521       1       0.76 %     27,490       110       1.59 %

Total interest-bearing liabilities

    599,167       1,533       1.02 %     460,650       804       0.69 %

Non-interest-bearing liabilities:

                                               

Demand deposits

    108,469                       80,487                  

Other liabilities

    8,613                       7,105                  

Shareholders’ equity

    78,275                       78,960                  

Total

  $ 794,524                     $ 627,202                  
                                                 

Net interest income

          $ 9,644                     $ 7,283          

Net yield on interest-earning assets

                    5.27 %                     5.09 %

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 6

January 28, 2019

 

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       (2,195 )     154,577  

Allowance for loan losses

    (1,702 )     1,702        

Net loans

    155,070       (493 )     154,577  

Premises and equipment, net

    1,198       17       1,215  

Other real estate owned

    85             85  

Other assets

    551       (328 )     223  

Core deposit intangible

          2,048       2,048  

Total assets acquired

  $ 166,531     $ 1,244     $ 167,775  
                         

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

    $ 16,963  
   

Purchase price

      24,398  
   

Goodwill

    $ 7,435  

 

Fair Value Adjustments and Resulting Changes to Goodwill

 

The acquisition of TPB was accounted for using the purchase method of accounting in accordance with ASC 805, Business Combinations. Assets acquired, liabilities assumed and consideration exchanged were recorded at their respective acquisition date fair values. Due to the significant judgments regarding the methods and assumptions used in the determination, fair values are preliminary and subject to refinement for up to one year after the closing date of the acquisition as additional information regarding the closing date fair values becomes available. During the fourth quarter of 2018, certain refinements were made to loan and deferred tax valuations that resulted in a net reduction to goodwill of approximately $0.1 million.

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 7

January 28, 2019

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Per Share Data) 

 

   

December

31,

   

December

31,

 
   

2018

   

2017

 
   

(Unaudited)

         

ASSETS

 

Cash and due from banks

  $ 9,796     $ 7,577  

Interest-bearing deposits in banks

    39,803       19,547  

Total cash and cash equivalents

    49,599       27,124  

Federal funds sold

    8,354       15,000  

Investment securities available-for-sale, at fair value

    132,487       153,871  

Investment securities held-to-maturity, at amortized cost

    21,462       26,279  

Federal Home Loan Bank stock, at cost

    703       1,609  

Loans and leases, net of allowance for loan and lease losses of $5,055 and $4,774, respectively

    514,867       346,121  

Premises and equipment, net

    27,643       26,433  

Cash surrender value of bank-owned life insurance

    15,237       14,923  

Accrued interest receivable

    2,816       2,057  

Goodwill and core deposit intangible, net

    9,312        

Other real estate owned

    1,505       3,792  

Other assets

    7,954       8,372  

Total assets

  $ 791,939     $ 625,581  
                 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

Deposits

  $ 704,725     $ 517,079  

Accrued interest expense

    424       381  

Other liabilities

    6,826       6,319  

Short-term borrowings

    527       15,594  

Long-term debt

          10,000  

Total liabilities

    712,502       549,373  
                 

Shareholders’ equity:

               

Common stock, par value $0.01 per share, 10,000,000 shares authorized; 7,562,264 and 7,345,946 shares issued, respectively; 6,298,062 and 6,081,744

shares outstanding, respectively

    75       73  

Surplus

    13,496       10,755  

Accumulated other comprehensive income (loss), net of tax

    (2,377 )     (868 )

Retained earnings

    88,668       86,673  

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

    (20,414 )     (20,414 )

Noncontrolling interest

    (11 )     (11 )

Total shareholders’ equity

    79,437       76,208  
                 

Total liabilities and shareholders’ equity

  $ 791,939     $ 625,581  

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 8

January 28, 2019

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Data)

 

   

Three Months Ended

   

Year Ended

 
   

December 31,

   

December 31,

 
   

2018

   

2017

   

2018

   

2017

 
   

(Unaudited)

   

(Unaudited)

 

Interest income:

                               

Interest and fees on loans

  $ 10,084     $ 7,068     $ 32,899     $ 26,996  

Interest on investment securities

    1,093       1,019       4,239       4,104  

Total interest income

    11,177       8,087       37,138       31,100  
                                 

Interest expense:

                               

Interest on deposits

    1,532       694       4,151       2,407  

Interest on borrowings

    1       110       199       299  

Total interest expense

    1,533       804       4,350       2,706  
                                 

Net interest income

    9,644       7,283       32,788       28,394  
                                 

Provision for loan and lease losses

    473       523       2,622       1,987  
                                 

Net interest income after provision for loan and lease losses

    9,171       6,760       30,166       26,407  
                                 

Non-interest income:

                               

Service and other charges on deposit accounts

    495       474       1,895       1,880  

Credit insurance income

    117       256       633       715  

Net gain on sales and prepayments of investment securities

    13       1       118       229  

Net gain on settlement of derivative contracts

                981        

Mortgage fees from secondary market

    118       64       507       211  

Other income, net

    415       538       1,408       1,631  

Total non-interest income

    1,158       1,333       5,542       4,666  
                                 

Non-interest expense:

                               

Salaries and employee benefits

    5,028       4,326       18,771       17,374  

Net occupancy and equipment

    864       888       3,609       3,164  

Computer services

    363       348       1,300       1,384  

Fees for professional services

    250       163       1,031       813  

Acquisition expenses

    149             1,641        

Other expense

    1,728       1,634       5,965       5,714  

Total non-interest expense

    8,382       7,359       32,317       28,449  
                                 

Income before income taxes

    1,947       734       3,391       2,624  

Provision for income taxes

    470       2,600       901       3,035  

Net income

  $ 1,477     $ (1,866 )   $ 2,490     $ (411 )

Basic net income per share

  $ 0.23     $ (0.30 )   $ 0.40     $ (0.07 )

Diluted net income per share

  $ 0.22     $ (0.29 )   $ 0.37     $ (0.06 )

Dividends per share

  $ 0.02     $ 0.02     $ 0.08     $ 0.08  

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 9

January 28, 2019

 

 

Non-GAAP Financial Measures

 

In addition to the financial results presented in this press release that have been prepared in accordance with U.S. generally accepted accounting principles (GAAP), 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. 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 December 31, 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.

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 10

January 28, 2019

 

   

Quarter Ended

(Dollars in Thousands)

 
    2018     2017  
   

December

31,

   

September

30,

   

June

30,

   

March

31,

   

December

31,

 
    (Unaudited)  
                                         

Net income (loss)

  $ 1,477     $ 240     $ 359     $ 414     $ (1,866 )

Add back:

                                       

Provision for (benefit from) income taxes

    470       269       81       81       2,600  

Income before income taxes

    1,947       509       440       495       734  

Add back (subtract) adjustments to net interest income:

                                       

Accretion of discount on purchased loans

    (249 )     (77 )                  

Accretion of premium on purchased time deposits

    (129 )     (59 )                  

Net adjustments to net interest income

    (378 )     (136 )                  

Add back (subtract) non-interest adjustments:

                                       

Net gain on sales and prepayments of investment securities

    (13 )           (102 )     (3 )     (1 )

Net gain on settlement of derivative contracts

          (981 )                  

Net loss (gain) on sales of foreclosed real estate

    65       (79 )     152       (51 )     27  

Provision for loan and lease losses

    473       789       702       658       523  

Amortization of core deposit intangible

    128       43                    

Acquisition expenses

    149       1,492                    

Net non-interest adjustments

    802       1,264       752       604       549  

Operating income

  $ 2,371     $ 1,637     $ 1,192     $ 1,099     $ 1,283  

 

 

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.

 

 

 

First US Bancshares, Inc. Reports Fourth Quarter 2018 Results

Page 11

January 28, 2019

 

           

Quarter Ended

   

Twelve Months Ended

 
           

2018

   

2017

   

2018

   

2017

 
           

December

31,

   

September

30,

   

June

30,

   

March

31,

   

December

31,

   

December

31,

   

December

31,

 
           

(Dollars in Thousands, Except Per Share Data)

 
           

(Unaudited)

 
                                                                 

TANGIBLE BALANCES

                                                               

Total assets

          $ 791,939     $ 802,595     $ 634,036     $ 627,319     $ 625,581                  

Less: Goodwill

            7,435       7,552                                    

Less: Core deposit intangible

            1,877       2,005                                    
                                                                 

Tangible assets

 

(a)

    $ 782,627     $ 793,038     $ 634,036     $ 627,319     $ 625,581                  
                                                                 

Total shareholders’ equity

          $ 79,437     $ 77,470     $ 75,634     $ 75,525     $ 76,208                  

Less: Goodwill

            7,435       7,552                                    

Less: Core deposit intangible

            1,877       2,005                                    
                                                                 

Tangible common equity

 

(b)

    $ 70,125     $ 67,913     $ 75,634     $ 75,525     $ 76,208                  
                                                                 

Average shareholders’ equity

          $ 78,275     $ 76,303     $ 75,447     $ 75,824     $ 78,960     $ 76,468     $ 78,268  

Less: Average goodwill

            7,551       2,517                         2,548        

Less: Average core deposit intangible

            1,960       676                         659        
                                                                 

Average tangible shareholders’ equity

 

(c)

    $ 68,764     $ 73,110     $ 75,447     $ 75,824     $ 78,960     $ 73,261     $ 78,268  
                                                                 

Net income

 

(d)

    $ 1,477     $ 240     $ 359     $ 414     $ (1,866 )   $ 2,490     $ (411 )

Common shares outstanding

 

(e)

      6,298       6,297       6,092       6,087       6,082                  
                                                                 

TANGIBLE MEASUREMENTS

                                                               

Tangible book value per common share

 

(b)/(e)

    $ 11.13     $ 10.79     $ 12.41     $ 12.41     $ 12.53                  
                                                                 

Tangible common equity to tangible assets

 

(b)/(a)

      8.96 %     8.56 %     11.93 %     12.04 %     12.18 %                

Return on average tangible common equity (annualized)

  (1)       8.52 %     1.30 %     1.91 %     2.21 %     (9.38% )     3.40 %     (0.52% )

 

 

(1)

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