EX-99.1 2 fusb-ex99_1.htm EX-99.1 EX-99.1

 

 

img154360647_0.jpg

Exhibit 99.1

First US Bancshares, Inc. Reports Fourth Quarter and 2025 Results: Quarter-over-Quarter Net Income Improvement of 10%

 

BIRMINGHAM, AL (January 28, 2026) – Fourth Quarter and Full Year Highlights:

 

First US Bancshares, Inc. (Nasdaq: FUSB) (the “Company”), the parent company of First US Bank (the “Bank”), today reported net income of $2.1 million, or $0.36 per diluted share, for the quarter ended December 31, 2025 (“4Q2025”), compared to $1.9 million, or $0.32 per diluted share, for the quarter ended September 30, 2025 (“3Q2025”) and $1.7 million, or $0.29 per diluted share, for the quarter ended December 31, 2024 (“4Q2024”). For the year ended December 31, 2025, net income totaled $6.0 million, or $1.00 per diluted share, compared to $8.2 million, or $1.33 per diluted share, for the year ended December 31, 2024.

 

The table below summarizes selected financial data for each of the periods presented.

 

 

Quarter Ended

 

 

Year Ended

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

December
31,

 

 

September
30,

 

 

June
30,

 

 

March
31,

 

 

December
31,

 

 

December
31,

 

 

December
31,

 

Results of Operations: (Dollars in Thousands)

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

Interest income

 

$

15,262

 

 

$

15,281

 

 

$

14,854

 

 

$

14,018

 

 

$

14,420

 

 

$

59,415

 

 

$

58,260

 

Interest expense

 

 

5,839

 

 

 

5,619

 

 

 

5,378

 

 

 

5,121

 

 

 

5,672

 

 

 

21,957

 

 

 

22,111

 

Net interest income

 

 

9,423

 

 

 

9,662

 

 

 

9,476

 

 

 

8,897

 

 

 

8,748

 

 

 

37,458

 

 

 

36,149

 

Provision for credit losses

 

 

220

 

 

 

566

 

 

 

2,717

 

 

528

 

 

 

470

 

 

 

4,031

 

 

 

622

 

Net interest income after provision for credit losses

 

 

9,203

 

 

 

9,096

 

 

 

6,759

 

 

 

8,369

 

 

 

8,278

 

 

 

33,427

 

 

 

35,527

 

Non-interest income

 

 

995

 

 

 

860

 

 

 

849

 

 

 

875

 

 

 

982

 

 

 

3,579

 

 

 

3,583

 

Non-interest expense

 

 

7,271

 

 

 

7,437

 

 

 

7,444

 

 

 

6,918

 

 

 

6,947

 

 

 

29,070

 

 

 

28,356

 

Income before income taxes

 

 

2,927

 

 

 

2,519

 

 

 

164

 

 

 

2,326

 

 

 

2,313

 

 

 

7,936

 

 

 

10,754

 

Provision for income taxes

 

 

798

 

 

 

583

 

 

 

9

 

 

 

554

 

 

 

599

 

 

 

1,944

 

 

 

2,584

 

Net income

 

$

2,129

 

 

$

1,936

 

 

$

155

 

 

$

1,772

 

 

$

1,714

 

 

$

5,992

 

 

$

8,170

 

Per Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic net income per share

 

$

0.37

 

 

$

0.33

 

 

$

0.03

 

 

$

0.30

 

 

$

0.30

 

 

$

1.03

 

 

$

1.40

 

Diluted net income per share

 

$

0.36

 

 

$

0.32

 

 

$

0.03

 

 

$

0.29

 

 

$

0.29

 

 

$

1.00

 

 

$

1.33

 

Dividends declared

 

$

0.07

 

 

$

0.07

 

 

$

0.07

 

 

$

0.07

 

 

$

0.07

 

 

$

0.28

 

 

$

0.22

 

Key Measures (Period End):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,154,785

 

 

$

1,147,175

 

 

$

1,143,379

 

 

$

1,126,967

 

 

$

1,101,086

 

 

 

 

 

 

 

Tangible assets (1)

 

 

1,147,350

 

 

 

1,139,740

 

 

 

1,135,932

 

 

 

1,119,502

 

 

 

1,093,602

 

 

 

 

 

 

 

Total loans

 

 

853,018

 

 

 

867,520

 

 

 

871,431

 

 

 

848,335

 

 

 

823,039

 

 

 

 

 

 

 

Allowance for credit losses ("ACL") on loans and leases

 

 

10,704

 

 

 

10,700

 

 

 

11,388

 

 

 

10,405

 

 

 

10,184

 

 

 

 

 

 

 

Investment securities, net

 

 

168,540

 

 

 

164,493

 

 

 

157,137

 

 

 

161,946

 

 

 

168,570

 

 

 

 

 

 

 

Total deposits

 

 

1,027,962

 

 

 

1,002,472

 

 

 

986,846

 

 

 

961,952

 

 

 

972,557

 

 

 

 

 

 

 

Short-term borrowings

 

 

 

 

 

20,000

 

 

 

35,000

 

 

 

45,000

 

 

 

10,000

 

 

 

 

 

 

 

Long-term borrowings

 

 

10,945

 

 

 

10,927

 

 

 

10,909

 

 

 

10,890

 

 

 

10,872

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

105,648

 

 

 

104,238

 

 

 

101,892

 

 

 

101,231

 

 

 

98,624

 

 

 

 

 

 

 

Tangible common equity (1)

 

 

98,213

 

 

 

96,803

 

 

 

94,445

 

 

 

93,766

 

 

 

91,140

 

 

 

 

 

 

 

Book value per common share

 

 

18.53

 

 

 

18.08

 

 

 

17.70

 

 

 

17.64

 

 

 

17.31

 

 

 

 

 

 

 

Tangible book value per common share (1)

 

 

17.23

 

 

 

16.79

 

 

 

16.41

 

 

 

16.34

 

 

 

16.00

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets (annualized)

 

 

0.74

%

 

 

0.68

%

 

 

0.06

%

 

 

0.66

%

 

 

0.63

%

 

 

0.53

%

 

 

0.76

%

Return on average common equity (annualized)

 

 

8.04

%

 

 

7.48

%

 

 

0.61

%

 

 

7.21

%

 

 

6.92

%

 

 

5.86

%

 

 

8.62

%

Return on average tangible common equity (annualized) (1)

 

 

8.65

%

 

 

8.06

%

 

 

0.66

%

 

 

7.79

%

 

 

7.49

%

 

 

6.32

%

 

 

9.37

%

Pre-tax pre-provision net revenue to average assets (annualized) (1)

 

 

1.09

%

 

 

1.08

%

 

 

1.03

%

 

 

1.06

%

 

 

1.02

%

 

 

1.07

%

 

 

1.06

%

Net interest margin

 

 

3.46

%

 

 

3.60

%

 

 

3.59

%

 

 

3.53

%

 

 

3.41

%

 

 

3.54

%

 

 

3.59

%

Efficiency ratio (2)

 

 

69.8

%

 

 

70.7

%

 

 

72.1

%

 

 

70.8

%

 

 

71.4

%

 

 

70.8

%

 

 

71.4

%

Total loans to deposits

 

 

83.0

%

 

 

86.5

%

 

 

88.3

%

 

 

88.2

%

 

 

84.6

%

 

 

 

 

 

 

Total loans to assets

 

 

73.9

%

 

 

75.6

%

 

 

76.2

%

 

 

75.3

%

 

 

74.7

%

 

 

 

 

 

 

Common equity to total assets

 

 

9.15

%

 

 

9.09

%

 

 

8.91

%

 

 

8.98

%

 

 

8.96

%

 

 

 

 

 

 

Tangible common equity to tangible assets (1)

 

 

8.56

%

 

 

8.49

%

 

 

8.31

%

 

 

8.38

%

 

 

8.33

%

 

 

 

 

 

 

Tier 1 leverage ratio (3)

 

 

9.03

%

 

 

9.19

%

 

 

9.23

%

 

 

9.55

%

 

 

9.50

%

 

 

 

 

 

 

ACL on loans and leases as % of total loans

 

 

1.25

%

 

 

1.23

%

 

 

1.31

%

 

 

1.23

%

 

 

1.24

%

 

 

 

 

 

 

Nonperforming assets as % of total assets

 

 

0.14

%

 

 

0.19

%

 

 

0.33

%

 

 

0.44

%

 

 

0.50

%

 

 

 

 

 

 

Net charge-offs as a percentage of average loans (annualized)

 

 

0.08

%

 

 

0.61

%

 

 

0.79

%

 

 

0.13

%

 

 

0.24

%

 

 

0.41

%

 

 

0.14

%

 

(1) Refer to the non-GAAP reconciliations beginning on page 10.

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

(3)  First US Bank Tier 1 leverage ratio

 

 

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

CEO Commentary

 

“We are pleased to conclude 2025 with a quarter of continued strong earnings growth,” stated James F. House, President and CEO of the Company. “Fourth quarter net income improved by 10% compared to the prior quarter and 24% compared to the fourth quarter of 2024. In addition, we saw continued improvement in loan portfolio credit metrics, with substantial decreases in both net charge-offs and nonperforming assets,” continued Mr. House. “While 2025 was a challenging year, particularly related to credit issues that were largely resolved by the third quarter, we have continued to build momentum and are excited about the Company’s prospects for 2026.”

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

 

 

2025

 

2024

 

 

December
31,

 

September
30,

 

June
30,

 

March
31,

 

December
31,

 

 

(Dollars in Thousands)

 

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

(Unaudited)

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

Construction, land development and other land loans

 

$32,618

 

$38,560

 

$48,101

 

$58,572

 

$65,537

Secured by 1-4 family residential properties

 

66,996

 

67,620

 

67,587

 

68,523

 

69,999

Secured by multi-family residential properties

 

117,769

 

112,763

 

118,807

 

106,374

 

101,057

Secured by non-residential commercial real estate

 

200,699

 

211,400

 

215,035

 

214,065

 

227,751

Commercial and industrial loans ("C&I")

 

48,360

 

46,562

 

40,986

 

45,166

 

44,238

Consumer loans:

 

 

 

 

 

 

 

 

 

 

Direct

 

4,844

 

4,999

 

4,836

 

4,610

 

4,774

Indirect

 

381,732

 

385,616

 

376,079

 

351,025

 

309,683

Total loans and leases held for investment

 

853,018

 

867,520

 

871,431

 

848,335

 

823,039

Allowance for credit losses on loans and leases

 

10,704

 

10,700

 

11,388

 

10,405

 

10,184

Net loans and leases held for investment

 

$842,314

 

$856,820

 

$860,043

 

$837,930

 

$812,855

 

Total loans decreased by $14.5 million in 4Q2025 as growth in the multi-family residential real estate and C&I categories was offset by decreases primarily in the commercial real estate, construction, and indirect consumer categories. The decrease in non-residential commercial real estate was related to completed construction projects that moved into a permanent category, but were subsequently refinanced into the permanent market. The decrease in construction is consistent with the ebb and flow of projects in the Company's service territories. Construction loans are generally short-to-medium term loans that are expected to pay off or transfer to another loan category upon project completion. The decrease in indirect consumer was related to the seasonality of the types of collateral financed in this category. Despite the decrease in loan volume during the final quarter, for the year ended December 31, 2025, total loans increased by $30.0 million, or 3.6%. The annual growth was due to substantial growth in the consumer indirect category, and to a lesser extent, the multi-family residential and C&I categories. The indirect lending platform focuses on consumer lending at the higher end of the credit spectrum. Collateral financed in the indirect portfolio primarily includes boats, recreational vehicles, campers, horse trailers and cargo trailers. The weighted average credit score of new indirect loans financed during the year ended December 31, 2025 was 797, while the weighted average credit score for the entire portfolio was 783. For the year ended December 31, 2025, the Company’s average total loan balance increased by $37.5 million, or 4.6%, compared to the year ended December 31, 2024. Consistent with the prevailing interest rate environment, aggregate loan yields generally decreased in 2025. The average yield on loans totaled 6.03% in 4Q2025, compared to 6.10% in 3Q2025 and 6.12% in 4Q2024. For the year ended December 31, 2025, the average loan yield was 6.06%, compared to 6.29% for the year ended December 31, 2024.

 

Deposits – Total deposits increased by $25.5 million, or 2.5%, during 4Q2025, due primarily to increases in interest-bearing demand deposits of $9.2 million and increases in certificates of deposit of $18.4 million, partially offset by a $2.1 million decrease in noninterest-bearing deposits. The growth in certificates of deposit balances during the quarter resulted from net growth of $26.2 million in wholesale brokered deposits, partially offset by a reduction of $7.8 million in retail balances. The brokered deposits acquired by the Company in 4Q2025 were obtained in conjunction with interest rate derivative instruments that are intended to support the Company’s overall interest rate hedging strategy. Core deposits, which exclude time deposits of $250 thousand or more and all wholesale brokered deposits, totaled $838.3 million, or 81.6% of total deposits, as of December 31, 2025, compared to $837.7 million, or 86.1% of total deposits, as of December 31, 2024. The average rate on deposits totaled 2.19% during 4Q2025, compared to 2.14% during 3Q2025, and 2.28% during 4Q2024. Fluctuations in deposit costs have been relatively

2

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

consistent with changes in market interest rates; however, significant competitive pressure remains to acquire and maintain deposit balances in the current environment. For the year ended December 31, 2025, the Company’s average rate on deposits totaled 2.12%, compared to 2.25% for the year ended December 31, 2024.

 

Net Interest Income and Margin – Net interest income in 4Q2025 decreased by $0.2 million, or 2.5%, compared to 3Q2025 and increased by $0.7 million, or 7.7%, compared to 4Q2024. Net interest margin was 3.46% for 4Q2025, compared to 3.60% for 3Q2025 and 3.41% for 4Q2024. For the year ended December 31, 2025, net interest income increased by $1.3 million, or 3.6%, compared to the year ended December 31, 2024, while net interest margin decreased to 3.54% from 3.59% comparing 2025 to 2024.

 

Provision for Credit Losses – During 4Q2025, the Company recorded a provision for credit losses of $0.2 million, compared to $0.6 million in 3Q2025 and $0.5 million in 4Q2024. For the year ended December 31, 2025, the provision for credit losses totaled $4.0 million, compared to $0.6 million for the year ended December 31, 2024. Of the total provision recorded in 2025, $2.7 million occurred in the second quarter and resulted from substantial growth in the consumer indirect category, combined with an increase in net charge-offs in the category, as well as from additional credit allowances on two individually evaluated commercial loans. During both 3Q2025 and 4Q2025, charge-offs associated with the indirect portfolio decreased relative to the second quarter and credit issues associated with the two individually evaluated commercial loans were substantially resolved. During 4Q2025, credit metrics related to the loan portfolio generally improved; however, uncertainty continues to exist pertaining to the ultimate impact on the Company’s loan portfolio of economic matters, including prospective inflation, unemployment levels, tariffs, and consumer affordability. As of December 31, 2025, the Company’s allowance for credit losses ("ACL") on loans and leases as a percentage of total loans was 1.25%, compared to 1.24% as of December 31, 2024.

 

Pre-tax Pre-provision Net Revenue (“PPNR”) – PPNR totaled $3.1 million in both 4Q2025 and 3Q2025, compared to $2.8 million in 4Q2024. For the year ended December 31, 2025, PPNR totaled $12.0 million compared to $11.4 million for the year ended December 31, 2024. As a percentage of average assets, PPNR totaled 1.09% in 4Q2025 compared to 1.08% in 3Q2025 and 1.02% in 4Q2024. For the year ended December 31, 2025, PPNR as a percentage of average assets was 1.07% compared to 1.06% for the year ended December 31, 2024. Refer to the non-GAAP reconciliation of PPNR to net income beginning on page 11.

Short-term Borrowings – As of December 31, 2025, the Company did not have any short-term borrowings outstanding, compared to $10.0 million in outstanding short-term borrowings as of December 31, 2024. As of December 31, 2024, all outstanding short-term borrowings had remaining maturities of less than 30 days and were borrowed exclusively from the Federal Home Loan Bank of Atlanta (FHLB).

Cash and Investment Securities – As of December 31, 2025, the Company held cash, federal funds sold and securities purchased under reverse repurchase agreements totaling $78.4 million, or 6.8% of total assets, compared to $52.9 million, or 4.8% of total assets, as of December 31, 2024. Investment securities, including both the available-for-sale and held-to-maturity portfolios, totaled $168.5 million as of December 31, 2025 compared to $168.6 million as of December 31, 2024. As of December 31, 2025, the expected average life of securities in the investment portfolio was 3.7 years compared to 3.6 years as of December 31, 2024. During the year ended December 31, 2025 and 2024, the Company purchased $43.7 million and $58.0 million, respectively, of investment securities at market rates in existence at the time of purchase. These purchases, combined with the maturity and paydown of investment securities at lower rates have led to continued improvement in yield on the portfolio. The yield on investment securities, including both available-for-sale and held to maturity securities, totaled 3.81% during 4Q2025, compared to 3.65% during 3Q2025 and 3.26% during 4Q2024. For the year ended December 31, 2025, the yield on investment securities totaled 3.59%, compared to 3.02% for the year ended December 31, 2024.

Asset Quality – Nonperforming assets, including loans in non-accrual status and other real estate owned, totaled $1.6 million as of December 31, 2025, a decrease from $5.5 million as of December 31, 2024. As a percentage of total assets, nonperforming assets decreased to 0.14% as of December 31, 2025 compared to 0.50% as of December 31, 2024. Net charge-offs as a percentage of average loans totaled 0.08% during 4Q2025 compared to 0.61% during 3Q2025 and 0.24% during 4Q2024. For the year ended December 31, 2025, annualized net charge-offs as a percentage of average loans totaled 0.41% compared to 0.14% for the year ended December 31 2024.

Non-interest Income – Non-interest income remained relatively consistent, totaling $1.0 million in 4Q2025 compared to $0.9 million in 3Q2025 and $1.0 million in 4Q2024. For both years ended December 31, 2025 and 2024, non-interest income totaled $3.6 million.

 

Non-interest Expense – Non-interest expense totaled $7.3 million in 4Q2025, compared to $7.4 million in 3Q2025 and $6.9 million in 4Q2024 The expense increase comparing 4Q2025 to 4Q2024 resulted primarily from increases in salaries and benefits and fees for professional services. For the year ended December 31, 2025, non-interest expense totaled $29.1 million, compared to $28.4 million for the year ended December 31, 2024, an increase of 2.5%.

 

3

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

Shareholders’ Equity – As of December 31, 2025, shareholders’ equity totaled $105.6 million, or 9.15% of total assets, compared to $98.6 million, or 8.96% of total assets, as of December 31, 2024. The increase in shareholders’ equity during the year ended December 31, 2025 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 period by reductions in the Company's accumulated other comprehensive loss resulting from the maturity of lower yielding investment securities combined with purchases of securities at higher yields. The Company’s ratio of tangible common equity to tangible assets was 8.56% as of December 31, 2025 compared to 8.33% as of December 31, 2024.

Cash Dividend – In 4Q2025, the Company declared a cash dividend of $0.07 per share on its common stock, consistent with the dividend paid in all previous quarters of 2025 and 4Q2024. For the year ended December 31, 2025, the Company declared cash dividends totaling $0.28 per share, compared to $0.22 per share for the year ended December 31, 2024.

Share Repurchases – During 4Q2025, the Company completed the repurchase of 88,000 shares of its common stock at a weighted average price of $13.93 per share. For the year ended December 31, 2025, repurchases totaled 128,000 shares at a weighted average price of $13.76 per share. All repurchases were completed under the Company’s previously announced share repurchase program, which was expanded during 4Q2025 by an additional 1,000,000 shares. As of December 31, 2025, 1,784,813 shares remained available for repurchase under the program.

 

Regulatory Capital – During 4Q2025, 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 December 31, 2025, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 10.88%, its total capital ratio was 12.05%, and its Tier 1 leverage ratio was 9.03%.

Liquidity – As of December 31, 2025, 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, FHLB advances, the FRB's discount window, and brokered deposits. Refer to the Non-GAAP Financial Measures section for additional discussion of measures of the Company’s liquidity.

Banking Center Growth – During 4Q2025, the Company continued 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. It is currently anticipated that the location will open to the public during the first half of 2026. In addition, during 4Q2025, the Company opened a new automated banking facility in Mountain Brook, Alabama.

 

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 the effects of any government shutdown; loan losses may be greater than anticipated; our ability to ensure that sufficient cash flow and liquid assets are available to satisfy current and future financial obligations; the increased lending risks associated with commercial real estate lending; potential weakness in the residential real estate market; liquidity risks; the impact of national and local market conditions on the Company's business and operations; the effects of significant changes to the structure and operations of the federal government; the rate of growth (or lack thereof) in the economy generally and in the Company’s service areas; the effects of significant changes to the structure and operations of the federal government; digital banking

4

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

trends may create deposit volatility; 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 effects of fiscal challenges facing the U.S. government or any potential government shutdown; the impact of technological changes in the banking and financial service industries and potential information system failures; cybersecurity and data privacy threats; the risks and challenges presented by the development and use of artificial intelligence (“AI”); the costs of complying with extensive governmental regulation; the risk that internal controls and procedures might fail or be circumvented; the impact of changing accounting standards and tax laws on the Company's allowance for credit losses and financial results; the potential impact of climate change related legislative and regulatory initiatives; the possibility that acquisitions may not produce anticipated results and result in unforeseen integration difficulties; the volatility of our stock price; our dependence on the soundness of other financial institutions; 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.

5

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

NET INTEREST MARGIN

THREE MONTHS ENDED December 31, 2025 AND 2024

(Dollars in Thousands)

(Unaudited)

 

 

 

Three Months Ended

 

Three Months Ended

 

 

December 31, 2025

 

December 31, 2024

 

 

Average
Balance

 

Interest

 

Annualized
Yield/Rate %

 

Average
Balance

 

Interest

 

Annualized
Yield/Rate %

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$869,308

 

$13,203

 

6.03%

 

$811,125

 

$12,480

 

6.12%

Investment securities

 

169,033

 

1,623

 

3.81%

 

159,298

 

1,306

 

3.26%

Federal Home Loan Bank stock

 

1,560

 

26

 

6.61%

 

858

 

16

 

7.42%

Federal funds sold and securities purchased under reverse repurchase agreements

 

4,850

 

49

 

4.01%

 

10,951

 

140

 

5.09%

Interest-bearing deposits in banks

 

36,294

 

361

 

3.95%

 

38,341

 

478

 

4.96%

Total interest-earning assets

 

1,081,045

 

15,262

 

5.60%

 

1,020,573

 

14,420

 

5.62%

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

64,431

 

 

 

 

 

65,498

 

 

 

 

Total assets

 

$1,145,476

 

 

 

 

 

$1,086,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$199,043

 

395

 

0.79%

 

$207,890

 

538

 

1.03%

Money market/savings deposits

 

310,771

 

2,059

 

2.63%

 

255,480

 

1,694

 

2.64%

Time deposits

 

335,090

 

3,088

 

3.66%

 

346,412

 

3,299

 

3.79%

Total interest-bearing deposits

 

844,904

 

5,542

 

2.60%

 

809,782

 

5,531

 

2.72%

Noninterest-bearing demand deposits

 

158,081

 

 

 

155,034

 

 

Total deposits

 

1,002,985

 

5,542

 

2.19%

 

964,816

 

5,531

 

2.28%

Borrowings

 

27,849

 

297

 

4.23%

 

12,493

 

141

 

4.49%

Total funding liabilities

 

1,030,834

 

5,839

 

2.25%

 

977,309

 

5,672

 

2.31%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

9,575

 

 

 

 

 

10,144

 

 

 

 

Shareholders’ equity

 

105,067

 

 

 

 

 

98,618

 

 

 

 

Total liabilities and shareholders' equity

 

$1,145,476

 

 

 

 

 

$1,086,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$9,423

 

 

 

 

 

$8,748

 

 

Net interest margin

 

 

 

 

 

3.46%

 

 

 

 

 

3.41%

 

 

 

 

6

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

NET INTEREST MARGIN

YEAR ENDED December 31, 2025 AND 2024

(Dollars in Thousands)

(Unaudited)

 

 

 

Year Ended

 

Year Ended

 

 

December 31, 2025

 

December 31, 2024

 

 

Average
Balance

 

Interest

 

Annualized
Yield/Rate %

 

Average
Balance

 

Interest

 

Annualized
Yield/Rate %

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$856,035

 

$51,846

 

6.06%

 

$818,524

 

$51,469

 

6.29%

Investment securities

 

160,272

 

5,761

 

3.59%

 

145,523

 

4,400

 

3.02%

Federal Home Loan Bank stock

 

1,388

 

97

 

6.99%

 

891

 

69

 

7.74%

Federal funds sold and securities purchased under reverse repurchase agreements

 

4,850

 

209

 

4.31%

 

6,930

 

366

 

5.28%

Interest-bearing deposits in banks

 

34,859

 

1,502

 

4.31%

 

36,399

 

1,956

 

5.37%

Total interest-earning assets

 

1,057,404

 

59,415

 

5.62%

 

1,008,267

 

58,260

 

5.78%

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-earning assets

 

64,133

 

 

 

 

 

65,931

 

 

 

 

Total assets

 

$1,121,537

 

 

 

 

 

$1,074,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

$202,661

 

1,712

 

0.84%

 

$205,581

 

1,779

 

0.87%

Money market/savings deposits

 

285,624

 

7,413

 

2.60%

 

251,772

 

6,856

 

2.72%

Time deposits

 

341,986

 

11,779

 

3.44%

 

346,541

 

12,914

 

3.73%

Total interest-bearing deposits

 

830,271

 

20,904

 

2.52%

 

803,894

 

21,549

 

2.68%

Noninterest-bearing demand deposits

 

155,320

 

 

 

152,252

 

 

Total deposits

 

985,591

 

20,904

 

2.12%

 

956,146

 

21,549

 

2.25%

Borrowings

 

24,180

 

1,053

 

4.35%

 

13,404

 

562

 

4.19%

Total funding liabilities

 

1,009,771

 

21,957

 

2.17%

 

969,550

 

22,111

 

2.28%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noninterest-bearing liabilities

 

9,534

 

 

 

 

 

9,898

 

 

 

 

Shareholders’ equity

 

102,232

 

 

 

 

 

94,750

 

 

 

 

Total liabilities and shareholders' equity

 

$1,121,537

 

 

 

 

 

$1,074,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

$37,458

 

 

 

 

 

$36,149

 

 

Net interest margin

 

 

 

 

 

3.54%

 

 

 

 

 

3.59%

 

 

 

7

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in Thousands, Except Share and Per Share Data)

 

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

 

(Unaudited)

 

 

 

 

ASSETS

 

Cash and due from banks

 

$

9,401

 

 

$

10,633

 

Interest-bearing deposits in banks

 

 

64,146

 

 

 

36,583

 

Total cash and cash equivalents

 

 

73,547

 

 

 

47,216

 

Federal funds sold and securities purchased under reverse repurchase agreements

 

 

4,850

 

 

 

5,727

 

Investment securities available-for-sale, at fair value (amortized cost $169,037 and
    $174,597; net of allowance for credit losses of $- and $-)

 

 

168,075

 

 

 

167,888

 

Investment securities held-to-maturity, at amortized cost, net of allowance for credit
    losses of $- and $-, (fair value 2025 - $449, 2024 - $642)

 

 

465

 

 

 

682

 

Federal Home Loan Bank stock, at cost

 

 

791

 

 

 

1,256

 

Loans and leases held for investment

 

 

853,018

 

 

 

823,039

 

Less allowance for credit losses on loans and leases

 

 

10,704

 

 

 

10,184

 

Net loans and leases held for investment

 

 

842,314

 

 

 

812,855

 

Premises and equipment, net of accumulated depreciation

 

 

26,284

 

 

 

24,803

 

Cash surrender value of bank-owned life insurance

 

 

17,378

 

 

 

17,056

 

Accrued interest receivable

 

 

3,916

 

 

 

3,588

 

Goodwill and core deposit intangible, net

 

 

7,435

 

 

 

7,484

 

Other real estate owned

 

 

256

 

 

 

1,509

 

Other assets

 

 

9,474

 

 

 

11,022

 

Total assets

 

$

1,154,785

 

 

$

1,101,086

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

Deposits:

 

 

 

 

 

 

Non-interest-bearing

 

$

153,809

 

 

$

155,945

 

Interest-bearing

 

 

874,153

 

 

 

816,612

 

Total deposits

 

 

1,027,962

 

 

 

972,557

 

Accrued interest expense

 

 

2,526

 

 

 

1,751

 

Other liabilities

 

 

7,704

 

 

 

7,282

 

Short-term borrowings

 

 

-

 

 

 

10,000

 

Long-term borrowings

 

 

10,945

 

 

 

10,872

 

Total liabilities

 

 

1,049,137

 

 

 

1,002,462

 

Shareholders’ equity:

 

 

 

 

 

 

Common stock, par value $0.01 per share, 10,000,000 shares authorized; 7,947,303 and
    7,840,348 shares issued, respectively; 5,699,696 and 5,696,171 shares outstanding,
   respectively

 

 

79

 

 

 

78

 

Additional paid-in capital

 

 

16,005

 

 

 

15,540

 

Accumulated other comprehensive loss, net of tax

 

 

(780

)

 

 

(4,344

)

Retained earnings

 

 

121,249

 

 

 

116,865

 

Less treasury stock: 2,247,607 and 2,144,177 shares at cost, respectively

 

 

(30,905

)

 

 

(29,515

)

Total shareholders’ equity

 

 

105,648

 

 

 

98,624

 

Total liabilities and shareholders’ equity

 

$

1,154,785

 

 

$

1,101,086

 

 

8

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

 

FIRST US BANCSHARES, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Dollars in Thousands, Except Per Share Data)

 

 

 

Three Months Ended

 

 

Year Ended

 

 

 

December 31,

 

 

December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Unaudited)

 

 

(Unaudited)

 

 

(Unaudited)

 

 

 

 

Interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

13,203

 

 

$

12,480

 

 

$

51,846

 

 

$

51,469

 

Interest on investment securities

 

 

1,623

 

 

 

1,306

 

 

 

5,761

 

 

 

4,400

 

Interest on deposits in banks

 

 

361

 

 

 

478

 

 

 

1,502

 

 

 

1,956

 

Other

 

 

75

 

 

 

156

 

 

 

306

 

 

 

435

 

Total interest income

 

 

15,262

 

 

 

14,420

 

 

 

59,415

 

 

 

58,260

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

 

5,542

 

 

 

5,531

 

 

 

20,904

 

 

 

21,549

 

Interest on borrowings

 

 

297

 

 

 

141

 

 

 

1,053

 

 

 

562

 

Total interest expense

 

 

5,839

 

 

 

5,672

 

 

 

21,957

 

 

 

22,111

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

 

9,423

 

 

 

8,748

 

 

 

37,458

 

 

 

36,149

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for credit losses

 

 

220

 

 

 

470

 

 

 

4,031

 

 

 

622

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income after provision for credit losses

 

 

9,203

 

 

 

8,278

 

 

 

33,427

 

 

 

35,527

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

 

 

 

 

 

 

 

Service and other charges on deposit accounts

 

 

285

 

 

 

323

 

 

 

1,140

 

 

 

1,232

 

Lease income

 

 

267

 

 

 

263

 

 

 

1,082

 

 

 

1,033

 

Other income, net

 

 

443

 

 

 

396

 

 

 

1,357

 

 

 

1,318

 

Total non-interest income

 

 

995

 

 

 

982

 

 

 

3,579

 

 

 

3,583

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,833

 

 

 

3,645

 

 

 

15,273

 

 

 

15,460

 

Net occupancy and equipment

 

 

997

 

 

 

955

 

 

 

3,796

 

 

 

3,761

 

Computer services

 

 

443

 

 

 

351

 

 

 

1,707

 

 

 

1,687

 

Insurance expense and assessments

 

 

311

 

 

 

357

 

 

 

1,409

 

 

 

1,510

 

Fees for professional services

 

 

301

 

 

 

180

 

 

 

1,349

 

 

 

1,184

 

Other expense

 

 

1,386

 

 

 

1,459

 

 

 

5,536

 

 

 

4,754

 

Total non-interest expense

 

 

7,271

 

 

 

6,947

 

 

 

29,070

 

 

 

28,356

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

2,927

 

 

 

2,313

 

 

 

7,936

 

 

 

10,754

 

Provision for income taxes

 

 

798

 

 

 

599

 

 

 

1,944

 

 

 

2,584

 

Net income

 

$

2,129

 

 

$

1,714

 

 

$

5,992

 

 

$

8,170

 

Basic net income per share

 

$

0.37

 

 

$

0.30

 

 

$

1.03

 

 

$

1.40

 

Diluted net income per share

 

$

0.36

 

 

$

0.29

 

 

$

1.00

 

 

$

1.33

 

Dividends per share

 

$

0.07

 

 

$

0.07

 

 

$

0.28

 

 

$

0.22

 

 

9

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

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, pre-tax pre-provision net revenue, 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 December 31, 2025 and December 31, 2024.

 

 

December 31,
 2025

 

 

December 31,
 2024

 

 

(Dollars in Thousands)

 

 

(Unaudited)

 

 

(Unaudited)

 

Liquidity from cash, federal funds sold and securities purchased under reverse repurchase agreements:

 

 

 

 

 

Cash and cash equivalents

$

73,547

 

 

$

47,216

 

Federal funds sold and securities purchased under reverse repurchase agreements

 

4,850

 

 

 

5,727

 

Total liquidity from cash, federal funds sold and securities purchased under reverse repurchase agreements

 

78,397

 

 

 

52,943

 

Liquidity from pledgable investment securities:

 

 

 

 

 

Investment securities available-for sale, at fair value

 

168,075

 

 

 

167,888

 

Investment securities held-to-maturity, at amortized cost

 

465

 

 

 

682

 

Less: securities pledged

 

(58,497

)

 

 

(72,110

)

Less: estimated collateral value discounts

 

(10,671

)

 

 

(10,164

)

Total liquidity from pledgable investment securities

 

99,372

 

 

 

86,296

 

Liquidity from unused lendable collateral (loans) at FHLB

 

30,504

 

 

 

45,388

 

Liquidity from unused lendable collateral (loans and securities) at FRB

 

210,921

 

 

 

165,061

 

Unsecured lines of credit with banks

 

48,000

 

 

 

48,000

 

Total readily available liquidity

$

467,194

 

 

$

397,688

 

 

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-to-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.

10

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

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 December 31, 2025 and December 31, 2024, the Company's total remaining credit availability with the FHLB was $324.1 million and $319.9 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 December 31, 2025, the Company had approximately 28 thousand deposit accounts with an average balance of approximately $32.0 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 $218.0 million, or 21.2% of total deposits, as of December 31, 2025. As of December 31, 2024, estimated uninsured deposits totaled $216.8 million, or 22.3% of total deposits.

 

Pre-tax Pre-provision Net Revenue

 

The Company utilizes pre-tax pre-provision net revenue (“PPNR”) as a supplemental measure of profitability in addition to earnings measures defined by GAAP, including income before income taxes and net income. PPNR measures the Company’s profitability before accounting for the provisions for credit losses and income taxes. Management believes PPNR provides a means to effectively measure the Company’s core operating profitability on a trended basis. In management’s experience, PPNR and PPNR as a percentage of average assets are commonly used by stock analysts and investors in conjunction with their evaluation of financial institutions. The table below reconciles the Company’s calculation of PPNR to amounts recorded in accordance with GAAP.

 

 

 

 

 

Quarter Ended

 

Year Ended

 

 

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

December
31,

 

September
30,

 

June
30,

 

March
31,

 

December
31,

 

December
31,

 

December
31,

 

 

 

 

(Dollars in Thousands)

 

 

 

 

(Unaudited Reconciliation)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

$2,129

 

$1,936

 

$155

 

$1,772

 

$1,714

 

$5,992

 

$8,170

Add: Provision for income taxes

 

 

 

798

 

583

 

9

 

554

 

599

 

1,944

 

2,584

Add: Provision for credit losses

 

 

 

220

 

566

 

2,717

 

528

 

470

 

4,031

 

622

Pre-tax pre-provision net revenue

 

 

 

$3,147

 

$3,085

 

$2,881

 

$2,854

 

$2,783

 

$11,967

 

$11,376

Average assets

 

 

 

$1,145,476

 

$1,130,259

 

$1,122,342

 

$1,087,338

 

$1,086,071

 

$1,121,537

 

$1,074,198

PPNR as a percentage of average assets (annualized)

 

 

 

1.09%

 

1.08%

 

1.03%

 

1.06%

 

1.02%

 

1.07%

 

1.06%

 

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.

11

 


 

First US Bancshares, Inc. Reports Fourth Quarter and Full-Year 2025 Results

January 28, 2026

 

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

 

Year Ended

 

 

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

December
31,

 

September
30,

 

June
30,

 

March
31,

 

December
31,

 

December
31,

 

December
31,

 

 

 

 

(Dollars in Thousands, Except Per Share Data)

 

 

 

 

(Unaudited Reconciliation)

TANGIBLE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

$1,154,785

 

$11,147,175

 

$1,143,379

 

$1,126,967

 

$1,101,086

 

 

 

 

Less: Goodwill

 

 

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

 

 

 

Less: Core deposit intangible

 

 

 

 

 

12

 

30

 

49

 

 

 

 

Tangible assets

 

(a)

 

$1,147,350

 

$11,139,740

 

$1,135,932

 

$1,119,502

 

$1,093,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity

 

 

 

$105,648

 

$104,238

 

$101,892

 

$101,231

 

$98,624

 

 

 

 

Less: Goodwill

 

 

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

 

 

 

Less: Core deposit intangible

 

 

 

 

 

12

 

30

 

49

 

 

 

 

Tangible common equity

 

(b)

 

$98,213

 

$96,803

 

$94,445

 

$93,766

 

$91,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

 

 

$105,067

 

$102,737

 

$101,323

 

$99,734

 

$98,618

 

$102,232

 

$94,750

Less: Average goodwill

 

 

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

 

7,435

Less: Average core deposit intangible

 

 

 

 

4

 

21

 

39

 

58

 

16

 

101

Average tangible shareholders’ equity

 

(c)

 

$97,632

 

$95,298

 

$93,867

 

$92,260

 

$91,125

 

$94,781

 

$87,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

(d)

 

$2,129

 

$1,936

 

$155

 

$1,772

 

$1,714

 

$5,992

 

$8,170

Common shares outstanding (in thousands)

 

(e)

 

5,700

 

5,765

 

5,755

 

5,739

 

5,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE MEASURES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible book value per common share

 

(b)/(e)

 

$17.23

 

$16.79

 

$16.41

 

$16.34

 

$16.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets

 

(b)/(a)

 

8.56%

 

8.49%

 

8.31%

 

8.38%

 

8.33%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average tangible common equity (annualized)

 

(1)

 

8.65%

 

8.06%

 

0.66%

 

7.79%

 

7.49%

 

6.32%

 

9.37%

 

(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

 

12