BIRMINGHAM, Ala., Oct. 24,
2024 /PRNewswire/ -- Third Quarter
Highlights:
Net
Income
|
Diluted Earnings per
share
|
Return on average
assets
(annualized)
|
Return on average
common
equity (annualized)
|
Return on average
tangible
common equity (annualized)
(1)
|
Loans to
deposits
|
$2.2 million
|
$0.36
|
0.82 %
|
9.21 %
|
9.99 %
|
81.9 %
|
First US Bancshares, Inc. (Nasdaq: FUSB) (the "Company"), the
parent company of First US Bank (the "Bank"), today reported net
income of $2.2 million, or
$0.36 per diluted share, for the
quarter ended September 30, 2024 ("3Q2024"), compared to
$2.1 million, or $0.34 per diluted share, for the quarter ended
June 30, 2024 ("2Q2024") and
$2.1 million, or $0.33 per diluted share, for the quarter ended
September 30, 2023 ("3Q2023"). For the nine months ended
September 30, 2024, net income
totaled $6.5 million, or $1.04 per diluted share, compared to $6.2 million, or $0.97 per diluted share for the nine months ended
September 30, 2023.
The table below summarizes selected financial data for each of
the periods presented.
|
|
Quarter
Ended
|
|
|
Nine Months
Ended
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
September
30,
|
|
|
June
30,
|
|
|
March
31,
|
|
|
December
31,
|
|
|
September
30,
|
|
|
September
30,
|
|
|
September
30,
|
|
Results of
Operations:
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Interest
income
|
|
$
|
15,017
|
|
|
$
|
14,546
|
|
|
$
|
14,277
|
|
|
$
|
13,945
|
|
|
$
|
13,902
|
|
|
$
|
43,840
|
|
|
$
|
38,861
|
|
Interest
expense
|
|
|
5,832
|
|
|
|
5,370
|
|
|
|
5,237
|
|
|
|
4,835
|
|
|
|
4,419
|
|
|
|
16,439
|
|
|
|
10,621
|
|
Net interest
income
|
|
|
9,185
|
|
|
|
9,176
|
|
|
|
9,040
|
|
|
|
9,110
|
|
|
|
9,483
|
|
|
|
27,401
|
|
|
|
28,240
|
|
Provision for (recovery
of) credit losses
|
|
|
152
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(434)
|
|
|
|
184
|
|
|
|
152
|
|
|
|
753
|
|
Net interest income
after provision for (recovery of) credit losses
|
|
|
9,033
|
|
|
|
9,176
|
|
|
|
9,040
|
|
|
|
9,544
|
|
|
|
9,299
|
|
|
|
27,249
|
|
|
|
27,487
|
|
Non-interest
income
|
|
|
901
|
|
|
|
835
|
|
|
|
865
|
|
|
|
916
|
|
|
|
837
|
|
|
|
2,601
|
|
|
|
2,465
|
|
Non-interest
expense
|
|
|
6,990
|
|
|
|
7,272
|
|
|
|
7,147
|
|
|
|
7,401
|
|
|
|
7,319
|
|
|
|
21,409
|
|
|
|
21,740
|
|
Income before income
taxes
|
|
|
2,944
|
|
|
|
2,739
|
|
|
|
2,758
|
|
|
|
3,059
|
|
|
|
2,817
|
|
|
|
8,441
|
|
|
|
8,212
|
|
Provision for income
taxes
|
|
|
722
|
|
|
|
612
|
|
|
|
651
|
|
|
|
782
|
|
|
|
704
|
|
|
|
1,985
|
|
|
|
2,004
|
|
Net income
|
|
$
|
2,222
|
|
|
$
|
2,127
|
|
|
$
|
2,107
|
|
|
$
|
2,277
|
|
|
$
|
2,113
|
|
|
$
|
6,456
|
|
|
$
|
6,208
|
|
Per Share
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per
share
|
|
$
|
0.38
|
|
|
$
|
0.36
|
|
|
$
|
0.36
|
|
|
$
|
0.38
|
|
|
$
|
0.35
|
|
|
$
|
1.10
|
|
|
$
|
1.04
|
|
Diluted net income per
share
|
|
$
|
0.36
|
|
|
$
|
0.34
|
|
|
$
|
0.34
|
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
$
|
1.04
|
|
|
$
|
0.97
|
|
Dividends
declared
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.15
|
|
|
$
|
0.15
|
|
Key Measures (Period
End):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,100,235
|
|
|
$
|
1,083,313
|
|
|
$
|
1,070,541
|
|
|
$
|
1,072,940
|
|
|
$
|
1,065,239
|
|
|
|
|
|
|
|
Tangible assets
(1)
|
|
|
1,092,733
|
|
|
|
1,075,781
|
|
|
|
1,062,972
|
|
|
|
1,065,334
|
|
|
|
1,057,597
|
|
|
|
|
|
|
|
Total loans
|
|
|
803,308
|
|
|
|
819,126
|
|
|
|
822,941
|
|
|
|
821,791
|
|
|
|
815,300
|
|
|
|
|
|
|
|
Allowance for credit
losses ("ACL") on loans and leases
|
|
|
10,116
|
|
|
|
10,227
|
|
|
|
10,436
|
|
|
|
10,507
|
|
|
|
11,380
|
|
|
|
|
|
|
|
Investment securities,
net
|
|
|
145,044
|
|
|
|
144,876
|
|
|
|
126,363
|
|
|
|
136,669
|
|
|
|
127,823
|
|
|
|
|
|
|
|
Total
deposits
|
|
|
981,149
|
|
|
|
954,455
|
|
|
|
943,268
|
|
|
|
950,191
|
|
|
|
927,038
|
|
|
|
|
|
|
|
Short-term
borrowings
|
|
|
-
|
|
|
|
15,000
|
|
|
|
15,000
|
|
|
|
10,000
|
|
|
|
30,000
|
|
|
|
|
|
|
|
Long-term
borrowings
|
|
|
10,854
|
|
|
|
10,836
|
|
|
|
10,817
|
|
|
|
10,799
|
|
|
|
10,781
|
|
|
|
|
|
|
|
Total shareholders'
equity
|
|
|
98,491
|
|
|
|
93,836
|
|
|
|
92,326
|
|
|
|
90,593
|
|
|
|
87,408
|
|
|
|
|
|
|
|
Tangible common equity
(1)
|
|
|
90,989
|
|
|
|
86,304
|
|
|
|
84,757
|
|
|
|
82,987
|
|
|
|
79,766
|
|
|
|
|
|
|
|
Book value per common
share
|
|
|
17.23
|
|
|
|
16.34
|
|
|
|
15.95
|
|
|
|
15.80
|
|
|
|
14.88
|
|
|
|
|
|
|
|
Tangible book value per
common share (1)
|
|
|
15.92
|
|
|
|
15.03
|
|
|
|
14.65
|
|
|
|
14.47
|
|
|
|
13.58
|
|
|
|
|
|
|
|
Key
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets (annualized)
|
|
|
0.82
|
%
|
|
|
0.80
|
%
|
|
|
0.80
|
%
|
|
|
0.86
|
%
|
|
|
0.80
|
%
|
|
|
0.81
|
%
|
|
|
0.81
|
%
|
Return on average
common equity (annualized)
|
|
|
9.21
|
%
|
|
|
9.23
|
%
|
|
|
9.25
|
%
|
|
|
10.31
|
%
|
|
|
9.65
|
%
|
|
|
9.23
|
%
|
|
|
9.71
|
%
|
Return on average
tangible common equity (annualized) (1)
|
|
|
9.99
|
%
|
|
|
10.05
|
%
|
|
|
10.08
|
%
|
|
|
11.29
|
%
|
|
|
10.58
|
%
|
|
|
10.04
|
%
|
|
|
10.67
|
%
|
Net interest
margin
|
|
|
3.60
|
%
|
|
|
3.69
|
%
|
|
|
3.65
|
%
|
|
|
3.67
|
%
|
|
|
3.79
|
%
|
|
|
3.65
|
%
|
|
|
3.93
|
%
|
Efficiency ratio
(2)
|
|
|
69.3
|
%
|
|
|
72.6
|
%
|
|
|
72.2
|
%
|
|
|
73.8
|
%
|
|
|
70.9
|
%
|
|
|
71.4
|
%
|
|
|
70.8
|
%
|
Total loans to
deposits
|
|
|
81.9
|
%
|
|
|
85.8
|
%
|
|
|
87.2
|
%
|
|
|
86.5
|
%
|
|
|
87.9
|
%
|
|
|
|
|
|
|
Total loans to
assets
|
|
|
73.0
|
%
|
|
|
75.6
|
%
|
|
|
76.9
|
%
|
|
|
76.6
|
%
|
|
|
76.5
|
%
|
|
|
|
|
|
|
Common equity to total
assets
|
|
|
8.95
|
%
|
|
|
8.66
|
%
|
|
|
8.62
|
%
|
|
|
8.44
|
%
|
|
|
8.21
|
%
|
|
|
|
|
|
|
Tangible common equity
to tangible assets (1)
|
|
|
8.33
|
%
|
|
|
8.02
|
%
|
|
|
7.97
|
%
|
|
|
7.79
|
%
|
|
|
7.54
|
%
|
|
|
|
|
|
|
Tier 1 leverage ratio
(3)
|
|
|
9.49
|
%
|
|
|
9.46
|
%
|
|
|
9.37
|
%
|
|
|
9.36
|
%
|
|
|
9.09
|
%
|
|
|
|
|
|
|
ACL on loans and leases
as % of total loans
|
|
|
1.26
|
%
|
|
|
1.25
|
%
|
|
|
1.27
|
%
|
|
|
1.28
|
%
|
|
|
1.40
|
%
|
|
|
|
|
|
|
Nonperforming assets as
% of total assets
|
|
|
0.60
|
%
|
|
|
0.27
|
%
|
|
|
0.28
|
%
|
|
|
0.28
|
%
|
|
|
0.29
|
%
|
|
|
|
|
|
|
Net charge-offs as a
percentage of average loans
|
|
|
0.12
|
%
|
|
|
0.10
|
%
|
|
|
0.09
|
%
|
|
|
0.19
|
%
|
|
|
0.10
|
%
|
|
|
0.10
|
%
|
|
|
0.12
|
%
|
|
(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
|
CEO Commentary
"We are pleased to report continued improvement in earnings per
share, as well as a balance sheet poised for growth," stated
James F. House, President and CEO of
the Company. "Although loan growth has not developed this year,
market volatility has provided opportunities to strengthen the
Company's balance sheet, and we have capitalized on those
opportunities. This includes both the deployment of funds into
favorably yielding investment securities, as well as strategies
aimed at reducing interest expense over time. Our team remains
focused on sound and prudent growth that will further enhance our
balance sheet positioning and lead to even stronger profitability,"
continued Mr. House.
Financial Results
Loans and Leases – The table below summarizes loan
balances by portfolio category as of the end of each of the most
recent five quarters.
|
|
Quarter
Ended
|
|
|
2024
|
|
2023
|
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
|
(Dollars in
Thousands)
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
Real estate
loans:
|
|
|
|
|
|
|
|
|
|
|
Construction, land
development and other land loans
|
|
$53,098
|
|
$72,183
|
|
$102,282
|
|
$88,140
|
|
$90,051
|
Secured by 1-4 family
residential properties
|
|
70,067
|
|
70,272
|
|
74,361
|
|
76,200
|
|
83,876
|
Secured by
multi-family residential properties
|
|
100,627
|
|
97,527
|
|
62,145
|
|
62,397
|
|
56,506
|
Secured by non-farm,
non-residential properties
|
|
224,611
|
|
218,386
|
|
212,465
|
|
213,586
|
|
199,116
|
Commercial and
industrial loans
|
|
44,872
|
|
46,249
|
|
57,112
|
|
60,515
|
|
59,369
|
Consumer
loans:
|
|
|
|
|
|
|
|
|
|
|
Direct
|
|
5,018
|
|
5,272
|
|
5,590
|
|
5,938
|
|
6,544
|
Branch
retail
|
|
6,233
|
|
6,879
|
|
7,794
|
|
8,670
|
|
9,648
|
Indirect
|
|
298,782
|
|
302,358
|
|
301,192
|
|
306,345
|
|
310,190
|
Total loans and leases
held for investment
|
|
$803,308
|
|
$819,126
|
|
$822,941
|
|
$821,791
|
|
$815,300
|
Allowance for credit
losses on loans and leases
|
|
10,116
|
|
10,227
|
|
10,436
|
|
10,507
|
|
11,380
|
Net loans and leases
held for investment
|
|
$793,192
|
|
$808,899
|
|
$812,505
|
|
$811,284
|
|
$803,920
|
Total loan volume decreased by $15.8
million, or 1.9%, in 3Q2024, driven primarily by payoffs of
construction loans, and to a lesser extent, reductions in the
consumer indirect and commercial and industrial ("C&I") loan
categories. These reductions were partially offset by growth in
commercial real estate (non-farm, non-residential) and multi-family
residential loans. During the nine months ended September 30, 2024, total loans decreased by
$18.5 million, or 2.2%. While the
Company experienced a reduction in loan volume during the first
nine months of 2024, average loan balances remained higher than
average loan balances during the corresponding period of 2023. For
the nine months ended September 30,
2024, average total loans were $821.0
million, compared to $795.0
million during the nine months ended September 30, 2023.
Net Interest Income and Margin – Net interest income
remained consistent comparing 3Q2024 to 2Q2024, and decreased
$0.3 million, or 3.1%, comparing
3Q2024 to 3Q2023. Net interest margin totaled 3.60% for 3Q2024,
compared to 3.69% in 2Q2024 and 3.79% in 3Q2023. In general, net
interest margin has declined amid the higher interest rate
environment that has persisted since 2022 as interest-bearing
liabilities repriced at faster rates than interest-bearing assets.
The decrease in net interest margin in 3Q2024 compared to 2Q2024
was primarily attributable to reductions of gain accretion in
3Q2024 on previously terminated interest rate swaps, as well as
accelerated interest expense associated with fees on brokered
deposits that were called during the latter part of 3Q2024. In
light of general market interest rate reductions that occurred
during 3Q2024, the Company moved to replace callable brokered
deposits with lower-rate deposits in an effort to reduce interest
expense over time. For the nine months ended September 30, 2024, net interest income totaled
$27.4 million, compared to
$28.2 million during the nine months
ended September 30, 2023. Net
interest margin totaled 3.65% for the nine months ended
September 30, 2024, compared to 3.93%
for the nine months ended September 30,
2023.
Deposit Growth – Total deposits increased by $26.7 million, or 2.8%, during 3Q2024, due
primarily to growth in interest-bearing demand deposits, and to a
lesser extent, growth in interest-bearing time deposits and
non-interest-bearing demand deposits. The growth in
interest-bearing time deposits was driven primarily by growth of
$10.0 million in wholesale brokered
time deposits. Core deposits, which exclude time deposits of
$250 thousand or more and all
wholesale brokered deposits, totaled $833.5
million, or 85.0% of total deposits, as of September 30, 2024, compared to $819.5 million, or 86.2% of total deposits, as of
December 31,
2023.
Deployment of Funds – As of September 30, 2024, the Company held cash,
federal funds sold and securities purchased under reverse
repurchase agreements totaling $97.8
million, or 8.9% of total assets, compared to $59.8 million, or 5.6% of total assets, as of
December 31, 2023. Investment
securities, including both the available-for-sale and
held-to-maturity portfolios, totaled $145.0
million as of September 30, 2024, compared to
$136.7 million as of
December 31, 2023. During the nine months ended September 30, 2024, $27.5
million was invested in taxable U.S. agency-sponsored bonds,
resulting in improved yields in the investment portfolio. As
of September 30, 2024, the expected average life of securities
in the investment portfolio was 4.1 years, compared to 3.9 years as
of December 31, 2023.
Provision for Credit Losses – During both 3Q2024 and
3Q2023, the Company recorded a provision for credit losses of
$0.2 million. No provision for
credit losses was recorded during 2Q2024. For the nine months ended
September 30, 2024, the provision for
credit losses totaled $0.2 million,
compared to $0.8 million for the nine
months ended September 30, 2023. The
decrease in the provision for credit losses comparing the first
nine months of 2024 to the corresponding period of 2023 was due
primarily to decreases in loan volume, as well as adjustments in
economic forecasts that impact the calculation of the allowance for
credit losses ("ACL") on loans and leases. As of September 30, 2024, the Company's ACL on loans
and leases as a percentage of total loans was 1.26%, compared to
1.28% as of December 31,
2023.
Asset Quality – Nonperforming assets, including loans in
non-accrual status and OREO, totaled $6.6
million as of September 30,
2024, compared to $3.0 million
as of December 31, 2023. The increase
in nonperforming assets comparing September
30, 2024 to December 31, 2023
resulted from two loans (from the C&I and 1-4 family
residential categories) that moved into non-accrual status during
3Q2024. As a percentage of total assets, nonperforming assets
totaled 0.60% as of September 30,
2024, compared to 0.28% as of December 31, 2023. Annualized net charge-offs as
a percentage of average loans during 3Q2024 totaled 0.12%, compared
to 0.10% during both 2Q2024 and 3Q2023.
Non-interest Income – Non-interest income totaled
$0.9 million in 3Q2024, compared to
$0.8 million in both 2Q2024 and
3Q2023. For the nine months ended September
30, 2024, non-interest income totaled $2.6 million, compared to $2.5 million for the nine months ended
September 30, 2023.
Non-interest Expense – Non-interest expense totaled
$7.0 million in 3Q2024, compared to
$7.3 million in both 2Q2024 and
3Q2023. For the nine months ended September
30, 2024, non-interest expense totaled $21.4 million, compared to $21.7 million for the nine months ended
September 30, 2023. Salaries and
benefits expense decreased during the first nine months of 2024,
compared to the corresponding period of 2023, primarily due to
lower staff levels resulting from strategic initiatives implemented
by the Company in prior years. In addition, other expenses were
lower during the nine months ended September
30, 2024, compared to the corresponding period of 2023, due
primarily to the recovery of check fraud losses and
reduced collection expenses. These reductions in non-interest
expense during the first nine months of 2024 were partially offset
by increases associated with occupancy and professional services
expenses, as well as increases in legal, accounting and auditing
fees.
Shareholders' Equity – As of September 30,
2024, shareholders' equity totaled $98.5
million, or 8.95% of total assets, compared to $90.6 million, or 8.44% of total assets, as of
December 31, 2023. The increase in shareholders' equity during
the nine months ended September 30,
2024 resulted primarily from earnings, net of dividends paid
and repurchases of shares of the Company's common stock. In
addition, shareholders' equity was positively impacted during the
nine months ended September 30, 2024
by reductions in the Company's accumulated other comprehensive loss
resulting from changes in market interest rates, as well as the
maturity of lower yielding investment securities. The Company's
ratio of tangible common equity to tangible assets was 8.33% as of
September 30, 2024, compared to 7.79%
as of December 31, 2023.
Cash Dividend – The Company declared a cash dividend of
$0.05 per share on its common stock
in 3Q2024, consistent with previous quarters in both 2024 and
2023.
Share Repurchases – During 3Q2024, the Company
completed the repurchase of 29,500 shares of its common stock at a
weighted average price of $10.83 per
share. The repurchases were completed under the Company's
previously announced share repurchase program. As of September 30, 2024, 352,813 shares remained
available for repurchase under the program.
Regulatory Capital – During 3Q2024, 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 September 30, 2024, the Bank's
common equity Tier 1 capital and Tier 1 risk-based capital ratios
were each 11.46%, its total capital ratio was 12.64%, and its Tier
1 leverage ratio was 9.49%.
Liquidity – As of September 30, 2024, the
Company continued to maintain 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
with other banking institutions, Federal Home Loan Bank (FHLB)
advances, the discount window of the Federal Reserve Bank (FRB),
and brokered deposits.
Banking Center Growth – As part of the Company's overall
growth strategy, during the nine months ended September 30, 2024, the Company opened a new
banking center in the Bearden area of Knoxville, Tennessee that replaced the Bank's
previously existing Knoxville-Bearden location. In addition, the
Company commenced renovation of a banking center office in
Daphne, Alabama that was purchased
from another financial institution. This location is expected to
serve as the Bank's initial deposit gathering facility in the
Daphne/Mobile area, and it is anticipated that the
location will open to the public in early 2025.
About First US Bancshares, Inc.
First US Bancshares, Inc. (the "Company") is a bank holding
company that operates banking offices in Alabama, Tennessee, and Virginia through First US Bank (the "Bank").
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 and cause actual results to differ
materially from those projected in 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. Such
factors may include risk related to the Company's credit, including
that if loan losses are greater than anticipated; the increased
lending risks associated with commercial real estate lending;
liquidity risks; the impact of national and local market conditions
on the Company's business and operations; the rate of growth (or
lack thereof) in the economy generally and in the Company's service
areas; strong competition in the banking industry; the impact of
changes in interest rates and monetary policy on the Company's
performance and financial condition; the impact of technological
changes in the banking and financial service industries and
potential information system failures; cybersecurity and data
privacy threats; the costs of complying with extensive governmental
regulation; the impact of changing accounting standards and tax
laws on the Company's allowance for credit losses and financial
results; the possibility that acquisitions may not produce
anticipated results and result in unforeseen integration
difficulties; and other risk factors described from time to time in
the Company's public filings, including, but not limited to, the
Company's most recent Annual Report on Form 10-K. Relative to the
Company's dividend policy, the payment of cash dividends is subject
to the discretion of the Board of Directors and will be determined
in light of then-current conditions, including the Company's
earnings, leverage, operations, financial conditions, capital
requirements and other factors deemed relevant by the Board of
Directors. In the future, the Board of Directors may change the
Company's dividend policy, including the frequency or amount of any
dividend, in light of then-existing conditions.
FIRST US BANCSHARES,
INC. AND SUBSIDIARIES
NET INTEREST MARGIN
THREE MONTHS ENDED
SEPTEMBER 30, 2024 AND 2023
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
Three Months
Ended
|
|
|
Three Months
Ended
|
|
|
|
September 30,
2024
|
|
|
September 30,
2023
|
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Annualized
Yield/
Rate %
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Annualized
Yield/
Rate %
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
821,444
|
|
|
$
|
13,206
|
|
|
|
6.40
|
%
|
|
$
|
821,294
|
|
|
$
|
12,584
|
|
|
|
6.08
|
%
|
Taxable investment
securities
|
|
|
143,802
|
|
|
|
1,117
|
|
|
|
3.09
|
%
|
|
|
123,290
|
|
|
|
682
|
|
|
|
2.19
|
%
|
Tax-exempt investment
securities
|
|
|
1,019
|
|
|
|
4
|
|
|
|
1.56
|
%
|
|
|
1,037
|
|
|
|
3
|
|
|
|
1.15
|
%
|
Federal Home Loan Bank
stock
|
|
|
825
|
|
|
|
16
|
|
|
|
7.72
|
%
|
|
|
1,001
|
|
|
|
21
|
|
|
|
8.32
|
%
|
Federal funds sold and
securities purchased under reverse repurchase agreements
|
|
|
5,285
|
|
|
|
71
|
|
|
|
5.34
|
%
|
|
|
1,069
|
|
|
|
14
|
|
|
|
5.20
|
%
|
Interest-bearing
deposits in banks
|
|
|
43,191
|
|
|
|
603
|
|
|
|
5.55
|
%
|
|
|
44,379
|
|
|
|
598
|
|
|
|
5.35
|
%
|
Total interest-earning
assets
|
|
|
1,015,566
|
|
|
|
15,017
|
|
|
|
5.88
|
%
|
|
|
992,070
|
|
|
|
13,902
|
|
|
|
5.56
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning
assets
|
|
|
64,632
|
|
|
|
|
|
|
|
|
|
61,235
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,080,198
|
|
|
|
|
|
|
|
|
$
|
1,053,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
deposits
|
|
$
|
209,322
|
|
|
|
566
|
|
|
|
1.08
|
%
|
|
$
|
206,540
|
|
|
|
176
|
|
|
|
0.34
|
%
|
Savings
deposits
|
|
|
244,022
|
|
|
|
1,650
|
|
|
|
2.69
|
%
|
|
|
244,932
|
|
|
|
1,570
|
|
|
|
2.54
|
%
|
Time
deposits
|
|
|
355,819
|
|
|
|
3,493
|
|
|
|
3.91
|
%
|
|
|
323,824
|
|
|
|
2,476
|
|
|
|
3.03
|
%
|
Total interest-bearing
deposits
|
|
|
809,163
|
|
|
|
5,709
|
|
|
|
2.81
|
%
|
|
|
775,296
|
|
|
|
4,222
|
|
|
|
2.16
|
%
|
Noninterest-bearing
demand deposits
|
|
|
153,171
|
|
|
|
—
|
|
|
|
—
|
|
|
|
161,381
|
|
|
|
—
|
|
|
|
—
|
|
Total
deposits
|
|
|
962,334
|
|
|
|
5,709
|
|
|
|
2.36
|
%
|
|
|
936,677
|
|
|
|
4,222
|
|
|
|
1.79
|
%
|
Borrowings
|
|
|
11,769
|
|
|
|
123
|
|
|
|
4.16
|
%
|
|
|
19,468
|
|
|
|
197
|
|
|
|
4.01
|
%
|
Total funding
costs
|
|
|
974,103
|
|
|
|
5,832
|
|
|
|
2.38
|
%
|
|
|
956,145
|
|
|
|
4,419
|
|
|
|
1.83
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
noninterest-bearing liabilities
|
|
|
10,095
|
|
|
|
|
|
|
|
|
|
10,263
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
96,000
|
|
|
|
|
|
|
|
|
|
86,897
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,080,198
|
|
|
|
|
|
|
|
|
$
|
1,053,305
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
|
$
|
9,185
|
|
|
|
|
|
|
|
|
$
|
9,483
|
|
|
|
|
Net interest
margin
|
|
|
|
|
|
|
|
|
3.60
|
%
|
|
|
|
|
|
|
|
|
3.79
|
%
|
FIRST US BANCSHARES,
INC. AND SUBSIDIARIES
NET INTEREST MARGIN
NINE MONTHS ENDED
SEPTEMBER 30, 2024 AND 2023
(Dollars in
Thousands)
(Unaudited)
|
|
|
|
|
|
Nine Months
Ended
|
|
|
Nine Months
Ended
|
|
|
|
September 30,
2024
|
|
|
September 30,
2023
|
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Annualized
Yield/
Rate %
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Annualized
Yield/
Rate %
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
821,008
|
|
|
$
|
38,989
|
|
|
|
6.34
|
%
|
|
$
|
795,033
|
|
|
$
|
35,330
|
|
|
|
5.94
|
%
|
Taxable investment
securities
|
|
|
139,876
|
|
|
|
3,084
|
|
|
|
2.95
|
%
|
|
|
126,341
|
|
|
|
2,033
|
|
|
|
2.15
|
%
|
Tax-exempt investment
securities
|
|
|
1,022
|
|
|
|
10
|
|
|
|
1.31
|
%
|
|
|
1,048
|
|
|
|
10
|
|
|
|
1.28
|
%
|
Federal Home Loan Bank
stock
|
|
|
902
|
|
|
|
53
|
|
|
|
7.85
|
%
|
|
|
1,347
|
|
|
|
75
|
|
|
|
7.44
|
%
|
Federal funds sold and
securities purchased under reverse repurchase agreements
|
|
|
5,580
|
|
|
|
226
|
|
|
|
5.41
|
%
|
|
|
1,415
|
|
|
|
51
|
|
|
|
4.82
|
%
|
Interest-bearing
deposits in banks
|
|
|
35,748
|
|
|
|
1,478
|
|
|
|
5.52
|
%
|
|
|
35,437
|
|
|
|
1,362
|
|
|
|
5.14
|
%
|
Total interest-earning
assets
|
|
|
1,004,136
|
|
|
|
43,840
|
|
|
|
5.83
|
%
|
|
|
960,621
|
|
|
|
38,861
|
|
|
|
5.41
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-earning
assets
|
|
|
66,076
|
|
|
|
|
|
|
|
|
|
61,484
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,070,212
|
|
|
|
|
|
|
|
|
$
|
1,022,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing
deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
deposits
|
|
$
|
204,805
|
|
|
|
1,242
|
|
|
|
0.81
|
%
|
|
$
|
216,445
|
|
|
|
557
|
|
|
|
0.34
|
%
|
Savings
deposits
|
|
|
250,528
|
|
|
|
5,161
|
|
|
|
2.75
|
%
|
|
|
221,293
|
|
|
|
3,279
|
|
|
|
1.98
|
%
|
Time
deposits
|
|
|
346,584
|
|
|
|
9,615
|
|
|
|
3.71
|
%
|
|
|
297,708
|
|
|
|
5,845
|
|
|
|
2.62
|
%
|
Total interest-bearing
deposits
|
|
|
801,917
|
|
|
|
16,018
|
|
|
|
2.67
|
%
|
|
|
735,446
|
|
|
|
9,681
|
|
|
|
1.76
|
%
|
Noninterest-bearing
demand deposits
|
|
|
151,317
|
|
|
|
—
|
|
|
|
—
|
|
|
|
162,084
|
|
|
|
—
|
|
|
|
—
|
|
Total
deposits
|
|
|
953,234
|
|
|
|
16,018
|
|
|
|
2.24
|
%
|
|
|
897,530
|
|
|
|
9,681
|
|
|
|
1.44
|
%
|
Borrowings
|
|
|
13,710
|
|
|
|
421
|
|
|
|
4.10
|
%
|
|
|
29,375
|
|
|
|
940
|
|
|
|
4.28
|
%
|
Total funding
costs
|
|
|
966,944
|
|
|
|
16,439
|
|
|
|
2.27
|
%
|
|
|
926,905
|
|
|
|
10,621
|
|
|
|
1.53
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
noninterest-bearing liabilities
|
|
|
9,816
|
|
|
|
|
|
|
|
|
|
9,722
|
|
|
|
|
|
|
|
Shareholders'
equity
|
|
|
93,452
|
|
|
|
|
|
|
|
|
|
85,478
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,070,212
|
|
|
|
|
|
|
|
|
$
|
1,022,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
|
|
$
|
27,401
|
|
|
|
|
|
|
|
|
$
|
28,240
|
|
|
|
|
Net interest
margin
|
|
|
|
|
|
|
|
|
3.65
|
%
|
|
|
|
|
|
|
|
|
3.93
|
%
|
FIRST US BANCSHARES,
INC. AND SUBSIDIARIES
INTERIM CONDENSED
CONSOLIDATED BALANCE SHEETS
(Dollars in
Thousands, Except Per Share Data)
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2024
|
|
|
2023
|
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
Cash and due from
banks
|
|
$
|
10,867
|
|
|
$
|
12,987
|
|
Interest-bearing
deposits in banks
|
|
|
71,442
|
|
|
|
37,292
|
|
Total cash and cash
equivalents
|
|
|
82,309
|
|
|
|
50,279
|
|
Federal funds sold and
securities purchased under reverse repurchase agreements
|
|
|
15,524
|
|
|
|
9,475
|
|
Investment securities
available-for-sale, at fair value
|
|
|
144,275
|
|
|
|
135,565
|
|
Investment securities
held-to-maturity, at amortized cost
|
|
|
769
|
|
|
|
1,104
|
|
Federal Home Loan Bank
stock, at cost
|
|
|
781
|
|
|
|
1,201
|
|
Loans and leases held
for investment
|
|
|
803,308
|
|
|
|
821,791
|
|
Less allowance for
credit losses on loans and leases
|
|
|
10,116
|
|
|
|
10,507
|
|
Net loans and leases
held for investment
|
|
|
793,192
|
|
|
|
811,284
|
|
Premises and equipment,
net of accumulated depreciation
|
|
|
25,042
|
|
|
|
24,398
|
|
Cash surrender value of
bank-owned life insurance
|
|
|
16,966
|
|
|
|
16,702
|
|
Accrued interest
receivable
|
|
|
3,668
|
|
|
|
3,976
|
|
Goodwill and core
deposit intangible, net
|
|
|
7,502
|
|
|
|
7,606
|
|
Other real estate
owned
|
|
|
538
|
|
|
|
602
|
|
Other assets
|
|
|
9,669
|
|
|
|
10,748
|
|
Total
assets
|
|
$
|
1,100,235
|
|
|
$
|
1,072,940
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
Deposits:
|
|
|
|
|
|
|
Non-interest-bearing
|
|
$
|
155,024
|
|
|
$
|
153,591
|
|
Interest-bearing
|
|
|
826,125
|
|
|
|
796,600
|
|
Total
deposits
|
|
|
981,149
|
|
|
|
950,191
|
|
Accrued interest
expense
|
|
|
2,030
|
|
|
|
2,030
|
|
Other
liabilities
|
|
|
7,711
|
|
|
|
9,327
|
|
Short-term
borrowings
|
|
|
-
|
|
|
|
10,000
|
|
Long-term
borrowings
|
|
|
10,854
|
|
|
|
10,799
|
|
Total
liabilities
|
|
|
1,001,744
|
|
|
|
982,347
|
|
Shareholders'
equity:
|
|
|
|
|
|
|
Common stock, par value
$0.01 per share, 10,000,000 shares authorized; 7,819,565 and
7,738,201 shares issued, respectively; 5,715,388
and 5,735,075 shares outstanding,
respectively
|
|
|
78
|
|
|
|
75
|
|
Additional paid-in
capital
|
|
|
15,349
|
|
|
|
14,972
|
|
Accumulated other
comprehensive loss, net of tax
|
|
|
(3,479)
|
|
|
|
(6,431)
|
|
Retained
earnings
|
|
|
115,551
|
|
|
|
109,959
|
|
Less treasury stock:
2,104,177 and 2,003,126 shares at cost, respectively
|
|
|
(29,008)
|
|
|
|
(27,982)
|
|
Total shareholders'
equity
|
|
|
98,491
|
|
|
|
90,593
|
|
Total liabilities and
shareholders' equity
|
|
$
|
1,100,235
|
|
|
$
|
1,072,940
|
|
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,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on
loans
|
|
$
|
13,206
|
|
|
$
|
12,584
|
|
|
$
|
38,989
|
|
|
$
|
35,330
|
|
Interest on investment
securities
|
|
|
1,121
|
|
|
|
685
|
|
|
|
3,094
|
|
|
|
2,043
|
|
Interest on deposits
in banks
|
|
|
603
|
|
|
|
598
|
|
|
|
1,478
|
|
|
|
1,362
|
|
Other
|
|
|
87
|
|
|
|
35
|
|
|
|
279
|
|
|
|
126
|
|
Total interest
income
|
|
|
15,017
|
|
|
|
13,902
|
|
|
|
43,840
|
|
|
|
38,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on
deposits
|
|
|
5,709
|
|
|
|
4,222
|
|
|
|
16,018
|
|
|
|
9,681
|
|
Interest on
borrowings
|
|
|
123
|
|
|
|
197
|
|
|
|
421
|
|
|
|
940
|
|
Total interest
expense
|
|
|
5,832
|
|
|
|
4,419
|
|
|
|
16,439
|
|
|
|
10,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
|
9,185
|
|
|
|
9,483
|
|
|
|
27,401
|
|
|
|
28,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for credit
losses
|
|
|
152
|
|
|
|
184
|
|
|
|
152
|
|
|
|
753
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
after provision for credit losses
|
|
|
9,033
|
|
|
|
9,299
|
|
|
|
27,249
|
|
|
|
27,487
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Service and other
charges on deposit accounts
|
|
|
312
|
|
|
|
302
|
|
|
|
909
|
|
|
|
869
|
|
Lease
income
|
|
|
260
|
|
|
|
241
|
|
|
|
770
|
|
|
|
707
|
|
Other income,
net
|
|
|
329
|
|
|
|
294
|
|
|
|
922
|
|
|
|
889
|
|
Total non-interest
income
|
|
|
901
|
|
|
|
837
|
|
|
|
2,601
|
|
|
|
2,465
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest
expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
|
3,837
|
|
|
|
4,120
|
|
|
|
11,815
|
|
|
|
12,310
|
|
Net occupancy and
equipment
|
|
|
958
|
|
|
|
897
|
|
|
|
2,806
|
|
|
|
2,625
|
|
Computer
services
|
|
|
449
|
|
|
|
464
|
|
|
|
1,336
|
|
|
|
1,315
|
|
Insurance expense and
assessments
|
|
|
348
|
|
|
|
423
|
|
|
|
1,153
|
|
|
|
1,156
|
|
Fees for professional
services
|
|
|
299
|
|
|
|
331
|
|
|
|
1,004
|
|
|
|
735
|
|
Other
expense
|
|
|
1,099
|
|
|
|
1,084
|
|
|
|
3,295
|
|
|
|
3,599
|
|
Total non-interest
expense
|
|
|
6,990
|
|
|
|
7,319
|
|
|
|
21,409
|
|
|
|
21,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
2,944
|
|
|
|
2,817
|
|
|
|
8,441
|
|
|
|
8,212
|
|
Provision for income
taxes
|
|
|
722
|
|
|
|
704
|
|
|
|
1,985
|
|
|
|
2,004
|
|
Net income
|
|
$
|
2,222
|
|
|
$
|
2,113
|
|
|
$
|
6,456
|
|
|
$
|
6,208
|
|
Basic net income per
share
|
|
$
|
0.38
|
|
|
$
|
0.35
|
|
|
$
|
1.10
|
|
|
$
|
1.04
|
|
Diluted net income per
share
|
|
$
|
0.36
|
|
|
$
|
0.33
|
|
|
$
|
1.04
|
|
|
$
|
0.97
|
|
Dividends per
share
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.15
|
|
|
$
|
0.15
|
|
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 in isolation or as a substitute for the most directly
comparable or other financial measures calculated in accordance
with GAAP. 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 liquidity, 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 consolidated financial statements previously
presented in this press release.
Liquidity Measures
The table below provides information combining the Company's
on-balance sheet liquidity with readily available off-balance sheet
sources of liquidity as of both September
30, 2024 and December 31,
2023.
|
September 30,
2024
|
|
|
December 31,
2023
|
|
|
(Dollars in
Thousands)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Liquidity from cash,
federal funds sold and securities purchased under reverse
repurchase agreements:
|
|
|
|
|
|
Cash and cash
equivalents
|
$
|
82,309
|
|
|
$
|
50,279
|
|
Federal funds sold and
securities purchased under reverse repurchase agreements
|
|
15,524
|
|
|
|
9,475
|
|
Total liquidity from
cash, federal funds sold and securities purchased under reverse
repurchase agreements
|
|
97,833
|
|
|
|
59,754
|
|
Liquidity from
pledgable investment securities:
|
|
|
|
|
|
Investment securities
available-for sale, at fair value
|
|
144,275
|
|
|
|
135,565
|
|
Investment securities
held-to-maturity, at amortized cost
|
|
769
|
|
|
|
1,104
|
|
Less: securities
pledged
|
|
(39,585)
|
|
|
|
(41,375)
|
|
Less: estimated
collateral value discounts
|
|
(9,930)
|
|
|
|
(11,129)
|
|
Total liquidity from
pledgable investment securities
|
|
95,529
|
|
|
|
84,165
|
|
Liquidity from unused
lendable collateral (loans) at FHLB
|
|
24,771
|
|
|
|
21,696
|
|
Liquidity from unused
lendable collateral (loans and securities) at FRB
|
|
165,157
|
|
|
|
161,729
|
|
Unsecured lines of
credit with banks
|
|
48,000
|
|
|
|
48,000
|
|
Total readily
available liquidity
|
$
|
431,290
|
|
|
$
|
375,344
|
|
The table above calculates readily available liquidity by
combining cash and cash equivalents, federal funds sold, securities
purchased under reverse repurchase agreements and unencumbered
investment security values on the Company's consolidated balance
sheet with off-balance sheet liquidity that is readily available
through unused collateral pledged to the FHLB and FRB, as well as
unsecured lines of credit with other banks. Liquidity from
pledgable investment securities and total readily available
liquidity are non-GAAP measures used by management and regulators
to analyze a portion of the Company's liquidity. Management uses
these measures to evaluate the Company's liquidity position.
Pledgable investment securities are considered by management as
a readily available source of liquidity since the Company has the
ability to pledge the securities with the FHLB or FRB to obtain
immediate funding. Both available-for-sale and held-for-maturity
securities may be pledged at fair value with the FHLB and through
the FRB discount window. The amounts shown as liquidity from
pledgable investment securities represent total investment
securities as recorded on the consolidated balance sheet, less
reductions for securities already pledged and discounts expected to
be taken by the lender to determine collateral value.
The unused lendable collateral value at the FHLB presented in
the table represents only the amount immediately available to the
Company from loans already pledged by the Company to the FHLB as of
each consolidated balance sheet date presented. As of
September 30, 2024 and December 31,
2023, the Company's total remaining credit availability with
the FHLB was $294.8 million and
$279.4 million, respectively, subject
to the pledging of additional collateral which may include eligible
investment securities and loans. In addition, the Company has
access to additional sources of liquidity that generally could be
obtained over a period of time, including access to unsecured
brokered deposits through the wholesale funding markets. Management
believes the Company's on-balance sheet and other readily available
liquidity provide strong indicators of the Company's ability to
fund obligations in a stressed liquidity environment.
Excluding wholesale brokered deposits, as of September 30,
2024, the Company had approximately 30 thousand deposit accounts
with an average balance of approximately $30.4 thousand per account. Estimated uninsured
deposits (calculated as deposit amounts per deposit holder in
excess of $250 thousand, the maximum
amount of federal deposit insurance, and excluding deposits secured
by pledged assets) totaled $233.4
million, or 23.8% of total deposits, as of
September 30, 2024. As of December 31,
2023, estimated uninsured deposits totaled $200.3 million, or 21.1% of total deposits.
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.
|
|
|
|
Quarter
Ended
|
|
Nine Months
Ended
|
|
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
September
30,
|
|
June
30,
|
|
March
31,
|
|
December
31,
|
|
September
30,
|
|
September 30,
|
|
September 30,
|
|
|
|
|
(Dollars in
Thousands, Except Per Share Data)
|
|
|
|
|
(Unaudited
Reconciliation)
|
TANGIBLE
BALANCES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$1,100,235
|
|
$1,083,313
|
|
$1,070,541
|
|
$1,072,940
|
|
$1,065,239
|
|
|
|
|
Less:
Goodwill
|
|
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
|
|
|
|
Less: Core deposit
intangible
|
|
|
|
67
|
|
97
|
|
134
|
|
171
|
|
207
|
|
|
|
|
Tangible
assets
|
|
(a)
|
|
$1,092,733
|
|
$1,075,781
|
|
$1,062,972
|
|
$1,065,334
|
|
$1,057,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders'
equity
|
|
|
|
$98,491
|
|
$93,836
|
|
$92,326
|
|
$90,593
|
|
$87,408
|
|
|
|
|
Less:
Goodwill
|
|
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
|
|
|
|
Less: Core deposit
intangible
|
|
|
|
67
|
|
97
|
|
134
|
|
171
|
|
207
|
|
|
|
|
Tangible common
equity
|
|
(b)
|
|
$90,989
|
|
$86,304
|
|
$84,757
|
|
$82,987
|
|
$79,766
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average shareholders'
equity
|
|
|
|
$96,000
|
|
$92,682
|
|
$91,645
|
|
$87,615
|
|
$86,897
|
|
$93,452
|
|
$85,478
|
Less: Average
goodwill
|
|
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
|
7,435
|
Less: Average core
deposit intangible
|
|
|
|
80
|
|
115
|
|
151
|
|
188
|
|
229
|
|
115
|
|
282
|
Average tangible
shareholders' equity
|
|
(c)
|
|
$88,485
|
|
$85,132
|
|
$84,059
|
|
$79,992
|
|
$79,233
|
|
$85,902
|
|
$77,761
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
(d)
|
|
$2,222
|
|
$2,127
|
|
$2,107
|
|
$2,277
|
|
$2,113
|
|
$6,456
|
|
$6,208
|
Common shares
outstanding (in thousands)
|
|
(e)
|
|
5,715
|
|
5,744
|
|
5,787
|
|
5,735
|
|
5,875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TANGIBLE
MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible book value per
common share
|
|
(b)/(e)
|
|
$15.92
|
|
$15.03
|
|
$14.65
|
|
$14.47
|
|
$13.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible common equity
to tangible assets
|
|
(b)/(a)
|
|
8.33 %
|
|
8.02 %
|
|
7.97 %
|
|
7.79 %
|
|
7.54 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
tangible common equity (annualized)
|
|
(1)
|
|
9.99 %
|
|
10.05 %
|
|
10.08 %
|
|
11.29 %
|
|
10.58 %
|
|
10.04 %
|
|
10.67 %
|
|
|
(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)
|
Contact:
|
Thomas S.
Elley
|
|
205-582-1200
|
View original
content:https://www.prnewswire.com/news-releases/first-us-bancshares-inc-reports-third-quarter-and-year-to-date-earnings-nine-month-diluted-eps-growth-of-0-07-over-2023--302286525.html
SOURCE First US Bancshares, Inc.