Attached files

file filename
8-K - 8-K - FIRST US BANCSHARES INCfusb-8k_20210728.htm

Exhibit 99.1

 


 

Contact:

Thomas S. Elley

 

205-582-1200

 

FIRST US BANCSHARES, INC.

REPORTS SECOND QUARTER 2021 RESULTS

────────

Reports Continued Loan Growth Combined with Earnings and Asset Quality Improvement

 

BIRMINGHAM, AL (July 28, 2021) – First US Bancshares, Inc. (Nasdaq: FUSB) (the “Company”), the parent company of First US Bank (the “Bank”), today reported net income of $953,000, or $0.14 per diluted share, for the quarter ended June 30, 2021 (“2Q2021”), compared to $950,000, or $0.14 per diluted share, for the quarter ended March 31, 2021 (“1Q2021”) and $404,000, or $0.06 per diluted share, for the quarter ended June 30, 2020 (“2Q2020”). For the six months ended June 30, 2021, the Company’s net income totaled $1,903,000, or $0.28 per diluted share, compared to $1,251,000, or $0.19 per diluted share, for the six months ended June 30, 2020.  

 

Loan growth for the quarter totaled $19.1 million, or an increase of 2.8%, compared to March 31, 2021. For the six-months ended June 30, 2021, total loan growth was $39.4 million, or 6.1%. During both quarters of 2021, growth was driven by the Bank’s indirect lending and construction portfolios. Due to earning asset growth, combined with continued reductions in interest expense, net interest income continued to improve during 2Q2021. Pre-provision net interest income increased by $248,000, or 2.7%, comparing 2Q2021 to 1Q2021, and by $689,000, or 8.0%, comparing 2Q2021 to 2Q2020. Year-to-date pre-provision net interest income as of June 30, 2021 exceeded the same period of 2020 by $867,000, or 5.0%.  

 

The Company’s non-performing assets, including loans in non-accrual status and other real estate owned (OREO), decreased to $2.1 million as of June 30, 2021, compared to $3.5 million as of March 31, 2021 and $4.4 million as of June 30, 2020. As a percentage of total assets, non-performing assets improved to 0.22% as of June 30, 2021, compared to 0.37% as of March 31, 2021 and 0.52% as of June 30, 2020.   

 

“We are pleased to have posted continued strong organic loan growth during the second quarter,” stated James F. House, President and CEO of the Company. “The interest rate environment remains challenging, and the deployment of funds into solid earning assets is critical to our ability to sustain and then grow earnings over time. At the same time, we remain focused on the credit quality of the assets we deploy. We were gratified to see another quarter of reduction in nonperforming assets. We believe that this asset quality improvement reflects adherence to our credit standards and the resiliency of our customer base,” continued Mr. House.

 

Financial Highlights

 

Loan Growth – The table below summarizes loan balances by portfolio category at the end of each of the most recent five quarters as of June 30, 2021.

 

 

Quarter Ended

 

 

 

2021

 

 

2020

 

 

 

June

30,

 

 

March

31,

 

 

December

31,

 

 

September

30,

 

 

June

30,

 

 

 

(Dollars in Thousands)

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

 

 

(Unaudited)

 

 

(Unaudited)

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$

53,425

 

 

$

48,491

 

 

$

37,282

 

 

$

35,472

 

 

$

31,384

 

Secured by 1-4 family residential properties

 

 

78,815

 

 

 

82,349

 

 

 

88,856

 

 

 

95,147

 

 

 

93,010

 

Secured by multi-family residential properties

 

 

53,811

 

 

 

54,180

 

 

 

54,326

 

 

 

49,197

 

 

 

48,807

 

Secured by non-farm, non-residential properties

 

 

191,398

 

 

 

193,626

 

 

 

184,528

 

 

 

183,754

 

 

 

160,683

 

Commercial and industrial loans

 

 

65,772

 

 

 

65,043

 

 

 

69,808

 

 

 

72,948

 

 

 

73,978

 

Paycheck Protection Program ("PPP") loans

 

 

11,587

 

 

 

14,795

 

 

 

11,927

 

 

 

13,950

 

 

 

13,793

 

Consumer loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Direct consumer

 

 

26,937

 

 

 

26,998

 

 

 

29,788

 

 

 

30,048

 

 

 

33,299

 

Branch retail

 

 

31,688

 

 

 

31,075

 

 

 

32,094

 

 

 

33,145

 

 

 

33,000

 

Indirect sales

 

 

176,116

 

 

 

153,940

 

 

 

141,514

 

 

 

125,369

 

 

 

89,932

 

Total loans

 

$

689,549

 

 

$

670,497

 

 

$

650,123

 

 

$

639,030

 

 

$

577,886

 

Less unearned interest, fees and deferred costs

 

 

4,067

 

 

 

3,792

 

 

 

4,279

 

 

 

4,240

 

 

 

5,401

 

Allowance for loan and lease losses

 

 

7,726

 

 

 

7,475

 

 

 

7,470

 

 

 

7,185

 

 

 

6,423

 

Net loans

 

$

677,756

 

 

$

659,230

 

 

$

638,374

 

 

$

627,605

 

 

$

566,062

 

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

Loan growth during 2Q2021 was distributed primarily between indirect lending and real estate construction lending, which totaled growth of $22.2 million and $4.9 million, respectively. For the six months ended June 30, 2021, loan growth totaled $34.6 million and $16.1 million for indirect lending and construction lending, respectively. The indirect portfolio is focused on consumer loans secured by collateral that includes recreational vehicles, campers, boats, horse trailers and cargo trailers. Since the onset of the COVID-19 pandemic, the Bank has experienced substantial growth in indirect lending as consumers sought alternatives to more traditional travel and leisure activities. The Bank now operates indirect lending in a 12-state footprint primarily in the southeastern United States, including Oklahoma, which became operational in the latter part of 2Q2021. The growth in the Bank’s construction lending was indicative of continued growth in economic activity in larger metropolitan markets, primarily in the southeast, served by the Bank.

 

Aside from indirect lending, other consumer loans include the direct consumer and branch retail categories, which consist primarily of loans at the Bank’s wholly-owned subsidiary, Acceptance Loan Company (“ALC”). Direct consumer loans decreased by $0.1 million during 2Q2021, while branch retail loans increased by $0.6 million during the quarter. The Bank’s commercial and industrial (“C&I”) portfolio increased by $0.7 million during 2Q2021. Additionally, the Bank’s total loan balance in the Paycheck Protection Program (“PPP”) administered by the Small Business Administration (“SBA”) declined by $3.2 million during 2Q2021 as PPP loans continued to be forgiven by the SBA.

 

Net Interest Income and Margin – Margin compression remained a challenge for the Company during 2Q2021 due in part to the interest rate environment that has persisted since the onset of the COVID-19 pandemic. Net interest margin totaled 4.31% for 2Q2021, compared to 4.40% for 1Q2021 and 4.65% for 2Q2020. In addition to the prevailing interest rate environment, loan portfolio reductions in the higher-yielding direct consumer portfolio, coupled with significant influxes of investable cash through deposit growth, have also contributed to margin compression.  In this environment, management has continued to reprice deposit liabilities at lower rates upon maturity. Due to these repricing efforts, annualized average total funding costs decreased to 0.36% in 2Q2021, compared to 0.39% in 1Q2021 and 0.64% in 2Q2020.

 

Deposit Growth and Deployment of Funds – The Bank continued to experience significant growth in deposit balances during 2Q2021, a trend that has persisted since the onset of the pandemic. Total deposits increased by $19.8 million, or 2.4%, during 2Q2021. For the six months ended June 30, 2021, total deposits increased by $55.7 million, or 7.1%. The deposit growth is consistent with general trends in commercial banking and reflects deposit-holder receipt of stimulus payments and preferences for liquidity. In the current interest rate environment, the increased deposit levels put additional pressure on net interest margin as excess funds are deployed into lower earning assets. Management remains focused on deploying investable cash balances into earning assets that meet the Company’s established credit standards, while maintaining appropriate levels of liquidity. In an effort to more effectively deploy excess cash, additional investment securities were purchased during 2Q2021. As a result, total investment securities increased to $123.6 million as of June 30, 2021, compared to $75.8 million as of March 31, 2021 and $104.0 million as of June 30, 2020.  

 

Loan Loss Provision – 2Q2021 loan loss provisioning increased by $0.1 million compared to 1Q2021 and decreased by $0.4 million compared to 2Q2020. The increase in provisioning compared to 1Q2021 was due to the increase in loan volume during 2021, while the decrease in provisioning compared to 2Q2020 was due in part to improvement in the credit quality of the loan portfolio resulting from reductions in ALC’s consumer-related portfolio. As of June 30, 2021, total loans at ALC, which contain the highest charge-off rates in the Company’s loan portfolio, were reduced by $8.3 million compared to June 30, 2020. The loan volume reductions at ALC led to lower credit losses, but also contributed to margin compression as the mix of higher interest-earning loans decreased relative to 2Q2020.  

 

In addition to changes in the credit quality mix of the Company’s loan portfolio, the overall economic outlook in the markets served by the Company continued to improve during 2Q2021 compared to the prior quarter and fiscal year. During 2020, over 1,900 of the Company’s borrowers requested and were granted COVID-19 pandemic-related payment deferments. As of June 30, 2021, loans that continued to be in pandemic-related deferment totaled $0.6 million, compared to $1.2 million as of March 31, 2021, and $95.2 million as of June 30, 2020. The decrease in deferred loans over the past four quarters, combined with reductions in nonaccrual assets, is indicative of the strength of the credit quality within the portfolio. Although pandemic-related economic uncertainty continues to exist, management believes that the allowance for loan losses, which was calculated under an incurred loss model, was sufficient to absorb losses in the Company’s loan portfolio based on circumstances existing as of June 30, 2021. The Company will continue to closely monitor the impact of changing economic circumstances on the Company’s loan portfolio. Due to its classification as a smaller reporting company by the Securities and Exchange Commission, the Company is not required to adopt the Current Expected Credit Loss (CECL) model to account for credit losses until January 1, 2023. Management continues to evaluate the impact that the adoption of CECL will have on the Company’s financial statements

 

Non-interest Income – Non-interest income was $0.8 million for 2Q2021, compared to $1.0 million for 1Q2021 and $1.3 million for 2Q2020.  The decrease in 2Q2021 compared to 1Q2021 was primarily attributable to reductions in service charges and related fees on the Bank’s deposit accounts and credit insurance income. Comparing 2Q2021 to 2Q2020, approximately $0.2 million of the decrease resulted from reductions in service charges, credit insurance income and secondary market mortgage revenues, while the remaining $0.3 million of the decrease resulted from net gains on the sale of investment securities that occurred during 2Q2020 that were not repeated in 2Q2021. The decrease in service charges is consistent with changes in deposit customer behaviors since the onset of the pandemic. The reduction in secondary market mortgage fees resulted from the discontinuance of the Bank’s mortgage division that became effective in 4Q2020. Although the discontinuance resulted in a reduction in non-interest income, non-interest expense, primarily salaries and benefits, was reduced commensurately.

 

2

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

Non-interest Expense – Non-interest expense was $8.4 million for both 2Q2021 and 1Q2021, compared to $8.6 million for 2Q2020. The decreases in both latter quarters compared to 2Q2020 resulted primarily from reductions in salaries and employee benefits. A portion of the expense reduction was associated with the discontinuation of the secondary mortgage marketing division. Management remains focused on expense containment in the current environment. In accordance with these efforts, during 2Q2021, the Company announced the pending closure of four banking offices in order to improve the Bank’s operating efficiency.  

 

Balance Sheet Growth – Total assets as of June 30, 2021 increased by $20.4 million, or 2.2%, compared to March 31, 2021, and increased by $101.2 million, or 12.0%, compared to June 30, 2020. Growth in deposits totaled $19.8 million, or 2.4%, in 2Q2021 from 1Q2021, and $99.6 million, or 13.5%, comparing 2Q2021 to 2Q2020. The deposit growth reflected the impact of the pandemic on both business and consumer deposit holders, including preferences for liquidity, loan payment deferments, tax payment deferments, government stimulus receipts and generally lower consumer spending. Of the total increase in deposits during 2Q2021, $10.0 million represented non-interest-bearing deposits, while $9.8 million were interest-bearing. The growth comparing June 30, 2021 to June 30, 2020 included $32.0 million in wholesale deposits that were acquired by the Bank at a weighted average total cost of 0.40% and have an initial weighted average term of 48 months. Along with interest rate swaps that the Company had previously put in place, the wholesale deposits serve to mitigate a portion of risk associated with rising interest rates. Wholesale funding also provides the Company with additional liquidity that enables management to continue its focus on reducing interest expense on core deposits.

 

Cash Dividend The Company declared a cash dividend of $0.03 per share on its common stock in the second quarter of 2021, which is consistent with the Company’s dividend declaration for the first quarter of 2021 and each quarter of 2020.  

 

Regulatory Capital – During 2Q2021, the Bank continued to maintain capital ratios at higher levels than required to be considered a “well-capitalized” institution under applicable banking regulations. As of June 30, 2021, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 11.14%. Its total capital ratio was 12.22%, and its Tier 1 leverage ratio was 8.60%.

 

Liquidity – As of June 30, 2021, the Company continued to maintain excess funding capacity sufficient to provide adequate liquidity for loan growth, capital expenditures and ongoing operations. The Company benefits from a strong core deposit base, a liquid investment securities portfolio and access to funding from a variety of sources, including federal funds lines, Federal Home Loan Bank advances and brokered deposits.

3

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

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 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, interest costs, growth and earnings potential, expansion and the Company’s positioning to handle the challenges presented by COVID-19, 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; changes in interest rates; the impact of the current COVID-19 pandemic on the Company’s business, the Company’s customers, the communities that the Company serves and the United States economy, including the impact of actions taken by governmental authorities to try to contain the virus and  protect against it, through vaccinations and otherwise, or address the impact of the virus on the United States economy (including, without limitation, the Coronavirus Aid, Relief and Economic Security (CARES) Act and subsequent federal legislation) and the resulting effect on the Company’s operations, liquidity and capital position and on the financial condition of the Company’s borrowers and other customers; the pending discontinuation of LIBOR as an interest rate benchmark; 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; collateral values; cybersecurity threats; and risks related to the Paycheck Protection Program. There can be no assurance that such factors or other factors will not affect the accuracy of such forward-looking statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


4

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

SELECTED FINANCIAL DATA – LINKED QUARTERS

(Dollars in Thousands, Except Per Share Data)

(Unaudited)

 

 

 

Quarter Ended

 

 

Six Months Ended

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

June

30,

 

 

March

31,

 

 

December

31,

 

 

September

30,

 

 

June

30,

 

 

June

30,

 

 

June

30,

 

Results of Operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

10,059

 

 

$

9,845

 

 

$

10,204

 

 

$

9,996

 

 

$

9,780

 

 

$

19,904

 

 

$

20,177

 

Interest expense

 

 

747

 

 

 

781

 

 

 

912

 

 

 

1,031

 

 

 

1,157

 

 

 

1,528

 

 

 

2,668

 

Net interest income

 

 

9,312

 

 

 

9,064

 

 

 

9,292

 

 

 

8,965

 

 

 

8,623

 

 

 

18,376

 

 

 

17,509

 

Provision for loan and lease losses

 

 

498

 

 

 

401

 

 

 

469

 

 

 

1,046

 

 

 

850

 

 

 

899

 

 

 

1,430

 

Net interest income after provision for loan

   and lease losses

 

 

8,814

 

 

 

8,663

 

 

 

8,823

 

 

 

7,919

 

 

 

7,773

 

 

 

17,477

 

 

 

16,079

 

Non-interest income

 

 

809

 

 

 

951

 

 

 

1,008

 

 

 

1,375

 

 

 

1,330

 

 

 

1,760

 

 

 

2,627

 

Non-interest expense

 

 

8,399

 

 

 

8,396

 

 

 

8,477

 

 

 

8,747

 

 

 

8,581

 

 

 

16,795

 

 

 

17,075

 

Income before income taxes

 

 

1,224

 

 

 

1,218

 

 

 

1,354

 

 

 

547

 

 

 

522

 

 

 

2,442

 

 

 

1,631

 

Provision for income taxes

 

 

271

 

 

 

268

 

 

 

309

 

 

 

136

 

 

 

118

 

 

 

539

 

 

 

380

 

Net income

 

$

953

 

 

$

950

 

 

$

1,045

 

 

$

411

 

 

$

404

 

 

$

1,903

 

 

$

1,251

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share

 

$

0.15

 

 

$

0.15

 

 

$

0.16

 

 

$

0.07

 

 

$

0.07

 

 

$

0.30

 

 

$

0.20

 

Diluted net income per share

 

$

0.14

 

 

$

0.14

 

 

$

0.15

 

 

$

0.06

 

 

$

0.06

 

 

$

0.28

 

 

$

0.19

 

Dividends declared

 

$

0.03

 

 

$

0.03

 

 

$

0.03

 

 

$

0.03

 

 

$

0.03

 

 

$

0.06

 

 

$

0.06

 

Key Measures (Period End):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

946,946

 

 

$

926,535

 

 

$

890,511

 

 

$

852,941

 

 

$

845,747

 

 

 

 

 

 

 

 

 

Tangible assets (1)

 

 

938,719

 

 

 

918,216

 

 

 

882,101

 

 

 

844,439

 

 

 

837,142

 

 

 

 

 

 

 

 

 

Loans, net of allowance for loan losses

 

 

677,756

 

 

 

659,230

 

 

 

638,374

 

 

 

627,605

 

 

 

566,062

 

 

 

 

 

 

 

 

 

Allowance for loan and lease losses

 

 

7,726

 

 

 

7,475

 

 

 

7,470

 

 

 

7,185

 

 

 

6,423

 

 

 

 

 

 

 

 

 

Investment securities, net

 

 

123,583

 

 

 

75,783

 

 

 

91,422

 

 

 

93,405

 

 

 

103,964

 

 

 

 

 

 

 

 

 

Total deposits

 

 

837,885

 

 

 

818,043

 

 

 

782,212

 

 

 

745,336

 

 

 

738,290

 

 

 

 

 

 

 

 

 

Short-term borrowings

 

 

10,017

 

 

 

10,017

 

 

 

10,017

 

 

 

10,045

 

 

 

10,334

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

88,778

 

 

 

87,917

 

 

 

86,678

 

 

 

85,658

 

 

 

85,281

 

 

 

 

 

 

 

 

 

Tangible common equity (1)

 

 

80,551

 

 

 

79,598

 

 

 

78,268

 

 

 

77,156

 

 

 

76,676

 

 

 

 

 

 

 

 

 

Book value per common share

 

 

14.28

 

 

 

14.15

 

 

 

14.03

 

 

 

13.87

 

 

 

13.81

 

 

 

 

 

 

 

 

 

Tangible book value per common share (1)

 

 

12.96

 

 

 

12.81

 

 

 

12.67

 

 

 

12.49

 

 

 

12.41

 

 

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

0.41

%

 

 

0.43

%

 

 

0.48

%

 

 

0.19

%

 

 

0.20

%

 

 

0.42

%

 

 

0.31

%

Return on average common equity

   (annualized)

 

 

4.32

%

 

 

4.41

%

 

 

4.82

%

 

 

1.91

%

 

 

1.91

%

 

 

4.36

%

 

 

2.96

%

Return on average tangible common equity

   (annualized) (1)

 

 

4.76

%

 

 

4.87

%

 

 

5.34

%

 

 

2.12

%

 

 

2.13

%

 

 

4.82

%

 

 

3.30

%

Net interest margin

 

 

4.31

%

 

 

4.40

%

 

 

4.59

%

 

 

4.56

%

 

 

4.65

%

 

 

4.35

%

 

 

4.81

%

Efficiency ratio (2)

 

 

83.0

%

 

 

83.8

%

 

 

82.3

%

 

 

84.6

%

 

 

86.2

%

 

 

83.4

%

 

 

84.8

%

Net loans to deposits

 

 

80.9

%

 

 

80.6

%

 

 

81.6

%

 

 

84.2

%

 

 

76.7

%

 

 

 

 

 

 

 

 

Net loans to assets

 

 

71.6

%

 

 

71.2

%

 

 

71.7

%

 

 

73.6

%

 

 

66.9

%

 

 

 

 

 

 

 

 

Tangible common equity to tangible

   assets (1)

 

 

8.58

%

 

 

8.67

%

 

 

8.87

%

 

 

9.14

%

 

 

9.16

%

 

 

 

 

 

 

 

 

Tier 1 leverage ratio (3)

 

 

8.60

%

 

 

8.73

%

 

 

8.98

%

 

 

9.08

%

 

 

9.36

%

 

 

 

 

 

 

 

 

Allowance for loan losses as % of loans (4)

 

 

1.13

%

 

 

1.12

%

 

 

1.16

%

 

 

1.13

%

 

 

1.12

%

 

 

 

 

 

 

 

 

Nonperforming assets as % of total assets

 

 

0.22

%

 

 

0.37

%

 

 

0.45

%

 

 

0.47

%

 

 

0.52

%

 

 

 

 

 

 

 

 

Net charge-offs as a percentage of average loans

 

 

0.15

%

 

 

0.25

%

 

 

0.11

%

 

 

0.19

%

 

 

0.27

%

 

 

0.20

%

 

 

0.28

%

 

(1)  Refer to Non-GAAP reconciliation of tangible balances and measures beginning on page 10.

(2)  Efficiency ratio = non-interest expense / (net interest income + non-interest income)

(3)  First US Bank Tier 1 leverage ratio

(4)  The allowance for loan losses as a % of loans excluding PPP loans, which are guaranteed by the SBA, was 1.15% as of June 30, 2021.

 


5

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

NET INTEREST MARGIN

THREE MONTHS ENDED JUNE 30, 2021 AND 2020

(Dollars in Thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Three Months Ended

 

 

 

June 30, 2021

 

 

June 30, 2020

 

 

 

Average

Balance

 

 

Interest

 

 

Annualized

Yield/

Rate %

 

 

Average

Balance

 

 

Interest

 

 

Annualized

Yield/

Rate %

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

$

673,676

 

 

$

9,668

 

 

 

5.76

%

 

$

557,511

 

 

$

9,237

 

 

 

6.66

%

Taxable investment securities

 

 

97,237

 

 

 

344

 

 

 

1.42

%

 

 

104,449

 

 

 

493

 

 

 

1.90

%

Tax-exempt investment securities

 

 

3,506

 

 

 

16

 

 

 

1.83

%

 

 

1,737

 

 

 

12

 

 

 

2.78

%

Federal Home Loan Bank stock

 

 

870

 

 

 

8

 

 

 

3.69

%

 

 

1,135

 

 

 

15

 

 

 

5.32

%

Federal funds sold

 

 

83

 

 

 

 

 

 

 

 

 

6,233

 

 

 

4

 

 

 

0.26

%

Interest-bearing deposits in banks

 

 

91,340

 

 

 

23

 

 

 

0.10

%

 

 

74,596

 

 

 

19

 

 

 

0.10

%

Total interest-earning assets

 

 

866,712

 

 

 

10,059

 

 

 

4.66

%

 

 

745,661

 

 

 

9,780

 

 

 

5.28

%

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

68,237

 

 

 

 

 

 

 

 

 

 

 

72,990

 

 

 

 

 

 

 

 

 

Total

 

$

934,949

 

 

 

 

 

 

 

 

 

 

$

818,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

235,493

 

 

$

145

 

 

 

0.25

%

 

$

183,536

 

 

$

138

 

 

 

0.30

%

Savings deposits

 

 

187,655

 

 

 

148

 

 

 

0.32

%

 

 

155,953

 

 

 

146

 

 

 

0.38

%

Time deposits

 

 

230,473

 

 

 

412

 

 

 

0.72

%

 

 

234,041

 

 

 

847

 

 

 

1.46

%

Total interest-bearing deposits

 

 

653,621

 

 

 

705

 

 

 

0.43

%

 

 

573,530

 

 

 

1,131

 

 

 

0.79

%

Borrowings

 

 

10,017

 

 

 

42

 

 

 

1.68

%

 

 

10,230

 

 

 

26

 

 

 

1.02

%

Total interest-bearing liabilities (1)

 

 

663,638

 

 

 

747

 

 

 

0.45

%

 

 

583,760

 

 

 

1,157

 

 

 

0.80

%

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

173,842

 

 

 

 

 

 

 

 

 

 

 

140,621

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

8,991

 

 

 

 

 

 

 

 

 

 

 

9,317

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

88,478

 

 

 

 

 

 

 

 

 

 

 

84,953

 

 

 

 

 

 

 

 

 

Total

 

$

934,949

 

 

 

 

 

 

 

 

 

 

$

818,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

9,312

 

 

 

 

 

 

 

 

 

 

$

8,623

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

4.31

%

 

 

 

 

 

 

 

 

 

 

4.65

%

 

(1)   The annualized rate on total average funding costs, including total average interest-bearing liabilities and average non-interest-bearing demand deposits, was 0.36% and 0.64% for the three-month periods ended June 30, 2021 and 2020, respectively.

 

6

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

NET INTEREST MARGIN

SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(Dollars in Thousands)

(Unaudited)

 

 

 

Six Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2021

 

 

June 30, 2020

 

 

 

Average

Balance

 

 

Interest

 

 

Annualized Yield/

Rate %

 

 

Average

Balance

 

 

Interest

 

 

Annualized Yield/

Rate %

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Loans

 

$

663,338

 

 

$

19,158

 

 

 

5.82

%

 

$

552,810

 

 

$

18,876

 

 

 

6.87

%

Taxable investment securities

 

 

90,233

 

 

 

650

 

 

 

1.45

%

 

 

104,286

 

 

 

1,024

 

 

 

1.97

%

Tax-exempt investment securities

 

 

3,514

 

 

 

32

 

 

 

1.84

%

 

 

1,464

 

 

 

23

 

 

 

3.16

%

Federal Home Loan Bank stock

 

 

987

 

 

 

17

 

 

 

3.47

%

 

 

1,136

 

 

 

30

 

 

 

5.31

%

Federal funds sold

 

 

84

 

 

 

 

 

 

 

 

 

9,448

 

 

 

45

 

 

 

0.96

%

Interest-bearing deposits in banks

 

 

93,311

 

 

 

47

 

 

 

0.10

%

 

 

63,311

 

 

 

179

 

 

 

0.57

%

Total interest-earning assets

 

 

851,467

 

 

 

19,904

 

 

 

4.71

%

 

 

732,455

 

 

 

20,177

 

 

 

5.54

%

Non-interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other assets

 

 

68,536

 

 

 

 

 

 

 

 

 

 

 

73,199

 

 

 

 

 

 

 

 

 

Total

 

$

920,003

 

 

 

 

 

 

 

 

 

 

$

805,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$

230,351

 

 

$

284

 

 

 

0.25

%

 

$

176,480

 

 

$

313

 

 

 

0.36

%

Savings deposits

 

 

181,202

 

 

 

293

 

 

 

0.33

%

 

 

160,686

 

 

 

458

 

 

 

0.57

%

Time deposits

 

 

234,544

 

 

 

871

 

 

 

0.75

%

 

 

236,137

 

 

 

1,835

 

 

 

1.56

%

Total interest-bearing deposits

 

 

646,097

 

 

 

1,448

 

 

 

0.45

%

 

 

573,303

 

 

 

2,606

 

 

 

0.91

%

Borrowings

 

 

10,017

 

 

 

80

 

 

 

1.61

%

 

 

10,176

 

 

 

62

 

 

 

1.23

%

Total interest-bearing liabilities (1)

 

 

656,114

 

 

 

1,528

 

 

 

0.47

%

 

 

583,479

 

 

 

2,668

 

 

 

0.92

%

Non-interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

166,566

 

 

 

 

 

 

 

 

 

 

 

127,431

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

9,353

 

 

 

 

 

 

 

 

 

 

 

9,906

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

87,970

 

 

 

 

 

 

 

 

 

 

 

84,838

 

 

 

 

 

 

 

 

 

Total

 

$

920,003

 

 

 

 

 

 

 

 

 

 

$

805,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

 

$

18,376

 

 

 

 

 

 

 

 

 

 

$

17,509

 

 

 

 

 

Net interest margin

 

 

 

 

 

 

 

 

 

 

4.35

%

 

 

 

 

 

 

 

 

 

 

4.81

%

 

(1)   The annualized rate on total average funding costs, including total average interest-bearing liabilities and average non-interest-bearing demand deposits, was 0.37% and 0.75% for the six-month periods ended June 30, 2021 and 2020, respectively.

 

7

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Per Share Data)

 

 

 

June 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

13,952

 

 

$

12,235

 

Interest-bearing deposits in banks

 

 

67,871

 

 

 

82,180

 

Total cash and cash equivalents

 

 

81,823

 

 

 

94,415

 

Federal funds sold

 

 

83

 

 

 

85

 

Investment securities available-for-sale, at fair value

 

 

118,735

 

 

 

84,993

 

Investment securities held-to-maturity, at amortized cost

 

 

4,848

 

 

 

6,429

 

Federal Home Loan Bank stock, at cost

 

 

870

 

 

 

1,135

 

Loans and leases, net of allowance for loan and lease losses of $7,726 and

   $7,470, respectively

 

 

677,756

 

 

 

638,374

 

Premises and equipment, net of accumulated depreciation of $24,370

   and $23,774, respectively

 

 

27,959

 

 

 

28,206

 

Cash surrender value of bank-owned life insurance

 

 

15,992

 

 

 

15,846

 

Accrued interest receivable

 

 

2,579

 

 

 

2,807

 

Goodwill and core deposit intangible, net

 

 

8,227

 

 

 

8,410

 

Other real estate owned

 

 

846

 

 

 

949

 

Other assets

 

 

7,228

 

 

 

8,862

 

Total assets

 

$

946,946

 

 

$

890,511

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

Non-interest-bearing

 

$

174,691

 

 

$

151,935

 

Interest-bearing

 

 

663,194

 

 

 

630,277

 

Total deposits

 

 

837,885

 

 

 

782,212

 

Accrued interest expense

 

 

223

 

 

 

292

 

Other liabilities

 

 

10,043

 

 

 

11,312

 

Short-term borrowings

 

 

10,017

 

 

 

10,017

 

Total liabilities

 

 

858,168

 

 

 

803,833

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

Common stock, par value $0.01 per share, 10,000,000 shares authorized;

   7,634,281 and 7,596,351 shares issued, respectively; 6,214,809 and 6,176,556

   shares outstanding, respectively

 

 

75

 

 

 

75

 

Additional paid-in capital

 

 

13,981

 

 

 

13,786

 

Accumulated other comprehensive income (loss), net of tax

 

 

312

 

 

 

(52

)

Retained earnings

 

 

96,252

 

 

 

94,722

 

Less treasury stock: 1,419,472 and 1,419,795 shares at cost, respectively

 

 

(21,842

)

 

 

(21,853

)

Total shareholders’ equity

 

 

88,778

 

 

 

86,678

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

946,946

 

 

$

890,511

 

 

8

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARIES

INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Data)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

 

Six Months Ended

 

 

 

June 30,

 

 

 

 

June 30,

 

 

 

2021

 

 

 

 

2020

 

 

 

 

2021

 

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

9,668

 

 

 

 

$

9,237

 

 

 

 

$

19,158

 

 

 

 

$

18,876

 

Interest on investment securities

 

 

391

 

 

 

 

 

543

 

 

 

 

 

746

 

 

 

 

 

1,301

 

Total interest income

 

 

10,059

 

 

 

 

 

9,780

 

 

 

 

 

19,904

 

 

 

 

 

20,177

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

705

 

 

 

 

 

1,131

 

 

 

 

 

1,448

 

 

 

 

 

2,606

 

Interest on borrowings

 

 

42

 

 

 

 

 

26

 

 

 

 

 

80

 

 

 

 

 

62

 

Total interest expense

 

 

747

 

 

 

 

 

1,157

 

 

 

 

 

1,528

 

 

 

 

 

2,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

9,312

 

 

 

 

 

8,623

 

 

 

 

 

18,376

 

 

 

 

 

17,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan and lease losses

 

 

498

 

 

 

 

 

850

 

 

 

 

 

899

 

 

 

 

 

1,430

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for loan and lease losses

 

 

8,814

 

 

 

 

 

7,773

 

 

 

 

 

17,477

 

 

 

 

 

16,079

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service and other charges on deposit accounts

 

 

240

 

 

 

 

 

263

 

 

 

 

 

506

 

 

 

 

 

697

 

Net gain on sales and prepayments of investment securities

 

 

22

 

 

 

 

 

326

 

 

 

 

 

22

 

 

 

 

 

326

 

Mortgage fees from secondary market

 

 

 

 

 

 

 

176

 

 

 

 

 

23

 

 

 

 

 

303

 

Lease income

 

 

202

 

 

 

 

 

212

 

 

 

 

 

411

 

 

 

 

 

424

 

Other income, net

 

 

345

 

 

 

 

 

353

 

 

 

 

 

798

 

 

 

 

 

877

 

Total non-interest income

 

 

809

 

 

 

 

 

1,330

 

 

 

 

 

1,760

 

 

 

 

 

2,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

4,992

 

 

 

 

 

5,193

 

 

 

 

 

9,906

 

 

 

 

 

10,329

 

Net occupancy and equipment

 

 

1,020

 

 

 

 

 

995

 

 

 

 

 

2,059

 

 

 

 

 

1,996

 

Computer services

 

 

485

 

 

 

 

 

424

 

 

 

 

 

950

 

 

 

 

 

841

 

Fees for professional services

 

 

354

 

 

 

 

 

401

 

 

 

 

 

711

 

 

 

 

 

679

 

Other expense

 

 

1,548

 

 

 

 

 

1,568

 

 

 

 

 

3,169

 

 

 

 

 

3,230

 

Total non-interest expense

 

 

8,399

 

 

 

 

 

8,581

 

 

 

 

 

16,795

 

 

 

 

 

17,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,224

 

 

 

 

 

522

 

 

 

 

 

2,442

 

 

 

 

 

1,631

 

Provision for income taxes

 

 

271

 

 

 

 

 

118

 

 

 

 

 

539

 

 

 

 

 

380

 

Net income

 

$

953

 

 

 

 

$

404

 

 

 

 

$

1,903

 

 

 

 

$

1,251

 

Basic net income per share

 

$

0.15

 

 

 

 

$

0.07

 

 

 

 

$

0.30

 

 

 

 

$

0.20

 

Diluted net income per share

 

$

0.14

 

 

 

 

$

0.06

 

 

 

 

$

0.28

 

 

 

 

$

0.19

 

Dividends per share

 

$

0.03

 

 

 

 

$

0.03

 

 

 

 

$

0.06

 

 

 

 

$

0.06

 

 


9

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

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 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 such non-GAAP measures to GAAP amounts included in the financial statements previously presented in this press release.

 

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 those of 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.

 

10

 


 

First US Bancshares, Inc. Reports Second Quarter 2021 Results

July 28, 2021

 

 

 

 

  

 

 

 

Quarter Ended

 

 

Six Months Ended

 

 

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

 

 

 

June

30,

 

 

March

31,

 

 

December

31,

 

 

September

30,

 

 

June

30,

 

 

June

30,

 

 

June

30,

 

 

 

 

 

(Dollars in Thousands, Except Per Share Data)

 

 

 

 

 

(Unaudited Reconciliation)

 

TANGIBLE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

$

946,946

 

 

$

926,535

 

 

$

890,511

 

 

$

852,941

 

 

$

845,747

 

 

 

 

 

 

 

 

 

Less: Goodwill

 

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

 

 

 

 

 

 

Less: Core deposit intangible

 

 

 

 

792

 

 

 

884

 

 

 

975

 

 

 

1,067

 

 

 

1,170

 

 

 

 

 

 

 

 

 

Tangible assets

 

(a)

 

$

938,719

 

 

$

918,216

 

 

$

882,101

 

 

$

844,439

 

 

$

837,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

 

$

88,778

 

 

$

87,917

 

 

$

86,678

 

 

$

85,658

 

 

$

85,281

 

 

 

 

 

 

 

 

 

Less: Goodwill

 

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

 

 

 

 

 

 

Less: Core deposit intangible

 

 

 

 

792

 

 

 

884

 

 

 

975

 

 

 

1,067

 

 

 

1,170

 

 

 

 

 

 

 

 

 

Tangible common equity

 

(b)

 

$

80,551

 

 

$

79,598

 

 

$

78,268

 

 

$

77,156

 

 

$

76,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

 

 

$

88,477

 

 

$

87,456

 

 

$

86,337

 

 

$

85,656

 

 

$

84,953

 

 

$

87,970

 

 

$

84,837

 

Less: Average goodwill

 

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

 

 

7,435

 

Less: Average core deposit intangible

 

 

 

 

836

 

 

 

927

 

 

 

1,019

 

 

 

1,115

 

 

 

1,224

 

 

 

882

 

 

 

1,278

 

Average tangible shareholders’ equity

 

(c)

 

$

80,206

 

 

$

79,094

 

 

$

77,883

 

 

$

77,106

 

 

$

76,294

 

 

$

79,653

 

 

$

76,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

(d)

 

$

953

 

 

$

950

 

 

$

1,045

 

 

$

411

 

 

$

404

 

 

$

1,903

 

 

$

1,251

 

Common shares outstanding (in thousands)

 

(e)

 

 

6,215

 

 

 

6,214

 

 

 

6,177

 

 

 

6,177

 

 

 

6,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share

 

(b)/(e)

 

$

12.96

 

 

$

12.81

 

 

$

12.67

 

 

$

12.49

 

 

$

12.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

(b)/(a)

 

 

8.58

%

 

 

8.67

%

 

 

8.87

%

 

 

9.14

%

 

 

9.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity (annualized)

 

(1)

 

 

4.76

%

 

 

4.87

%

 

 

5.34

%

 

 

2.12

%

 

 

2.13

%

 

 

4.82

%

 

 

3.30

%

 

 

(1)

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

 

11