First US Bancshares, Inc. Reports Fourth Quarter and Full Year 2019 Results

Reports 83% Growth in Full Year Earnings Compared to 2018


BIRMINGHAM, Ala., Jan. 27, 2020 (GLOBE NEWSWIRE) -- First US Bancshares, Inc. (Nasdaq: FUSB) (the “Company”), the parent company of First US Bank (the “Bank”), today reported fourth quarter 2019 net income of $1.2 million, compared to $1.1 million in the previous quarter and $1.5 million in the fourth quarter of 2018. Diluted net income per share was $0.18 in the fourth quarter of 2019, compared to $0.16 in the third quarter of 2019 and $0.22 in the fourth quarter of 2018.

For the year ended December 31, 2019, the Company’s net income totaled $4.6 million, or $0.67 per diluted share, compared to $2.5 million, or $0.37 per diluted share, for the year ended December 31, 2018. Additionally, net loans as of December 31, 2019 totaled $545.2 million, compared to $514.9 million as of December 31, 2018, an increase of $30.3 million, or 5.9%. This loan growth included $24.1 million attributable to the Bank’s commercial lending efforts, along with $6.1 million in growth at the Bank’s wholly-owned subsidiary, Acceptance Loan Company (“ALC”). ALC’s growth was most pronounced in its indirect sales portfolio, which has been an area of focus for management over the past several years.

“We are pleased to wrap up 2019 with a strong quarter that punctuates a year of significant earnings improvement for our Company,” stated James F. House, President and CEO of the Company. “As a result of these improved earnings, for the first time since reinstating dividends in 2014, we were able to raise the Company’s dividend to shareholders during the fourth quarter,” continued Mr. House.

The improvement in earnings for the year ended December 31, 2019 compared to December 31, 2018 resulted primarily from additional earning assets and efficiencies of scale obtained as a result of the Company’s acquisition of The Peoples Bank (“TPB”) in August 2018.

Other Highlights

Net Interest Margin – As a result of the prevailing interest rate environment, the Company experienced margin compression during the fourth quarter of 2019.  Net interest margin was 5.12% for the fourth quarter of 2019, compared to 5.23% for the third quarter of 2019 and 5.27% for the fourth quarter of 2018. For the year ended December 31, 2019, net interest margin was 5.18%, compared to 5.27% for the year ended December 31, 2018.

Asset Quality – Non-performing assets, including loans in non-accrual status and other real estate owned (OREO), were $4.8 million as of December 31, 2019 and $4.3 million as of December 31, 2018. As a percentage of total assets, non-performing assets totaled 0.61% as of December 31, 2019, compared to 0.35% as of September 30, 2019 and 0.54% as of December 31, 2018. 

Provision for Loan and Lease Losses The provision for loan and lease losses was $0.7 million during the fourth quarter of 2019, compared to $0.9 million during the third quarter of 2019 and $0.5 million during the fourth quarter of 2018. For the year ended December 31, 2019, the Company’s loan loss provision totaled $2.7 million, compared to $2.6 million for the year ended December 31, 2018.

Non-interest Income – Non-interest income totaled $1.4 million during both the fourth quarter and third quarter of 2019, compared to $1.2 million during the fourth quarter of 2018. For the year ended December 31, 2019, non-interest income totaled $5.4 million, compared to $5.6 million for the year ended December 31, 2018. The decrease comparing the year ended December 31, 2019 to the year ended December 31, 2018 was mostly attributable to nonrecurring gains on the settlement of derivative contracts of $1.0 million that occurred during 2018. This decrease was partially offset by a full year of lease income recognized during the year ended December 31, 2019 associated with the lease-up of office space at the Company’s new headquarters location in Birmingham, Alabama. Lease-up of the space occurred at the end of the fourth quarter of 2018.

Non-interest Expense – Non-interest expense totaled $8.3 million during the fourth quarter of 2019, compared to $8.5 million during both the third quarter of 2019 and the fourth quarter of 2018. For the year ended December 31, 2019, non-interest expense totaled $33.8 million, compared to $32.4 million for the year ended December 31, 2018. The majority of the 2019 increase was due to a full year of TPB operations in 2019, compared to only four months of TPB operations in 2018 following the acquisition. This increase was partially offset by nonrecurring acquisition expenses of $1.6 million that were recorded in 2018 in connection with the acquisition of TPB.

Provision for Income Taxes – The Company recorded $0.4 million in income tax expense for the fourth quarter of 2019, compared to $0.2 million in the third quarter of 2019 and $0.5 million in the fourth quarter of 2018. For the year ended December 31, 2019, the Company’s effective tax rate was 21.4%, compared to 26.6% for the year ended December 31, 2018. The reduction in the Company’s effective tax rate comparing 2019 to 2018 resulted primarily from certain non-deductible expenses associated with the acquisition of TPB in 2018 that were not incurred in 2019.  

Cash Dividend – The Company declared a cash dividend of $0.03 per share on its common stock in the fourth quarter of 2019, an increase over the Company’s quarterly dividend declarations of $0.02 in the previous three quarters of 2019 and each quarter of 2018.

Share Repurchases - During the fourth quarter of 2019, the Company completed share repurchases totaling 64,538 shares of its $0.01 par value common stock at a weighted average price of $10.50 per share.  For the year ended December 31, 2019, the Company repurchased a total of 148,738 shares at a weighted average price of $9.94 per share.  The shares were repurchased under the Company’s existing share repurchase program, which was originally approved by the Company’s Board of Directors in 2006. A total of 93,565 shares remain available for repurchases under the share repurchase program.

Regulatory Capital – During the fourth quarter of 2019, the Bank continued to maintain capital ratios at higher levels than the ratios required to be considered a “well-capitalized” institution under applicable banking regulations. As of December 31, 2019, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 12.78%. Its total capital ratio was 13.77%, and its Tier 1 leverage ratio was 9.61%.

About First US Bancshares, Inc.

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

Forward-Looking Statements

This press release contains forward-looking statements, as defined by federal securities laws. Statements contained in this press release that are not historical facts are forward-looking statements. These statements may address issues that involve significant risks, uncertainties, estimates and assumptions made by management. The Company undertakes no obligation to update these statements following the date of this press release, except as required by law. In addition, the Company, through its senior management, may make from time to time forward-looking public statements concerning the matters described herein. Such forward-looking statements are necessarily estimates reflecting the best judgment of the Company’s senior management based upon current information and involve a number of risks and uncertainties. Certain factors that could affect the accuracy of such forward-looking statements are identified in the public filings made by the Company with the SEC, and forward-looking statements contained in this press release or in other public statements of the Company or its senior management should be considered in light of those factors. Specifically, with respect to statements relating to the sufficiency of the allowance for loan and lease losses, loan demand, cash flows, growth and earnings potential and expansion, these factors include, but are not limited to, the rate of growth (or lack thereof) in the economy generally and in the Bank’s and ALC’s service areas, market conditions and investment returns, changes in interest rates, the pending discontinuation of LIBOR as an interest rate benchmark, the availability of quality loans in the Bank’s and ALC’s service areas, the relative strength and weakness in the consumer and commercial credit sectors and in the real estate markets, collateral values and cybersecurity threats. There can be no assurance that such factors or other factors will not affect the accuracy of such forward-looking statements.

 
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
SELECTED FINANCIAL DATA – LINKED QUARTERS
(Dollars in Thousands, Except Per Share Data)
       
  Quarter Ended  Year Ended 
  2019  2018  2019  2018 
  December
31,
  September
30,
  June
30,
  March
31,
  December
31,
  December
31,
  December
31,
 
                      
  (Unaudited)  (Unaudited)     
Results of Operations:                            
Interest income $10,825  $11,027  $10,923  $10,813  $11,177  $43,588  $37,138 
Interest expense  1,636   1,680   1,690   1,640   1,533   6,646   4,350 
Net interest income  9,189   9,347   9,233   9,173   9,644   36,942   32,788 
Provision for loan and lease losses  716   883   715   400   473   2,714   2,622 
Net interest income after provision for loan and lease losses  8,473   8,464   8,518   8,773   9,171   34,228   30,166 
Non-interest income  1,396   1,414   1,291   1,265   1,226   5,366   5,610 
Non-interest expense  8,279   8,546   8,504   8,453   8,450   33,782   32,385 
Income before income taxes  1,590   1,332   1,305   1,585   1,947   5,812   3,391 
Provision for income taxes  381   214   300   351   470   1,246   901 
Net income $1,209  $1,118  $1,005  $1,234  $1,477  $4,566  $2,490 
Per Share Data:                            
Basic net income per share $0.19  $0.17  $0.16  $0.19  $0.23  $0.71  $0.40 
Diluted net income per share $0.18  $0.16  $0.15  $0.18  $0.22  $0.67  $0.37 
Dividends declared $0.03  $0.02  $0.02  $0.02  $0.02  $0.09  $0.08 
Key Measures (Period End):                            
Total assets $788,738  $771,930  $777,171  $795,334  $791,939         
Tangible assets (1)  779,913   762,996   768,115   786,150   782,627         
Loans, net of allowance for loan losses  545,243   544,519   511,515   502,760   514,867         
Allowance for loan and lease losses  5,762   5,585   5,087   4,924   5,055         
Investment securities, net  108,356   114,309   136,649   148,025   153,949         
Total deposits  683,662   677,640   682,806   703,361   704,725         
Short-term borrowings  10,025   221   73      527         
Total shareholders’ equity  84,748   83,790   83,748   81,573   79,437         
Tangible common equity (1)  75,923   74,856   74,692   72,389   70,125         
Book value per common share  13.76   13.47   13.28   12.94   12.61         
Tangible book value per common share (1)  12.33   12.03   11.84   11.48   11.13         
Key Ratios:                            
Return on average assets (annualized)  0.61%  0.57%  0.51%  0.63%  0.74%  0.58%  0.36%
Return on average common equity (annualized)  5.68%  5.28%  4.89%  6.21%  7.49%  5.51%  3.26%
Return on average tangible common equity (annualized) (1)  6.35%  5.92%  5.50%  7.01%  8.52%  6.19%  3.40%
Net interest margin  5.12%  5.23%  5.21%  5.17%  5.27%  5.18%  5.27%
Efficiency ratio (2)  78.2%  79.4%  80.8%  81.0%  77.7%  79.8%  84.3%
Net loans to deposits  79.8%  80.4%  74.9%  71.5%  73.1%        
Net loans to assets  69.1%  70.5%  65.8%  63.2%  65.0%        
Tangible common equity to tangible assets (1)  9.73%  9.81%  9.72%  9.21%  8.96%        
Tier 1 leverage ratio (3)  9.61%  9.55%  9.43%  9.22%  8.96%        
Allowance for loan losses as % of loans  1.05%  1.02%  0.98%  0.97%  0.97%        
Nonperforming assets as % of total assets  0.61%  0.35%  0.35%  0.39%  0.54%        
                             
(1)   Refer to Non-GAAP Financial Measures – 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
 


 
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
NET INTEREST MARGIN
THREE MONTHS ENDED DECEMBER 31, 2019 AND 2018
(Dollars in Thousands)
(Unaudited)
       
  Three Months Ended  Three Months Ended 
  December 31, 2019  December 31, 2018 
  Average
Balance
  Interest  Annualized
Yield/
Rate %
  Average
Balance
  Interest  Annualized
Yield/
Rate %
 
ASSETS                        
Interest-earning assets:                        
Loans – Bank $436,513  $5,543   5.04% $419,527  $5,606   5.30%
Loans – ALC  108,617   4,472   16.33%  104,353   4,478   17.02%
Taxable investment securities  109,056   567   2.06%  155,066   818   2.09%
Tax-exempt investment securities  1,543   11   2.83%  2,203   16   2.88%
Federal funds sold  10,080   45   1.77%  6,726   38   2.24%
Interest-bearing deposits in banks  46,677   187   1.59%  38,121   221   2.30%
Total interest-earning assets  712,486   10,825   6.03%  725,996   11,177   6.11%
Non-interest-earning assets:                        
Other assets  71,393           68,528         
Total $783,879          $794,524         
                         
LIABILITIES AND SHAREHOLDERS EQUITY                        
Interest-bearing liabilities:                        
Demand deposits $164,412  $209   0.50% $165,743  $205   0.49%
Savings deposits  153,628   322   0.83%  167,207   407   0.97%
Time deposits  246,640   1,071   1.72%  265,696   920   1.37%
Borrowings  10,172   34   1.33%  521   1   0.76%
Total interest-bearing liabilities  574,852   1,636   1.13%  599,167   1,533   1.02%
Non-interest-bearing liabilities:                        
Demand deposits  113,953           108,469         
Other liabilities  10,729           8,613         
Shareholders’ equity  84,345           78,275         
Total $783,879          $794,524         
                         
Net interest income     $9,189          $9,644     
Net interest margin          5.12%          5.27%
                         


 
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
NET INTEREST MARGIN
YEAR ENDED DECEMBER 31, 2019 AND 2018
(Dollars in Thousands)
(Unaudited)
       
  Year Ended  Year Ended 
  December 31, 2019  December 31, 2018 
  Average
Balance
  Interest  Annualized
Yield/

Rate %
  Average
Balance
  Interest  Annualized
Yield/

Rate %
 
ASSETS                        
Interest-earning assets:                        
Loans – Bank $421,932  $21,916   5.19% $313,552  $15,196   4.85%
Loans – ALC  105,378   17,719   16.81%  100,516   17,703   17.61%
Taxable investment securities  131,187   2,768   2.11%  166,737   3,366   2.02%
Tax-exempt investment securities  1,978   55   2.78%  3,866   132   3.41%
Federal funds sold  11,700   272   2.32%  9,054   182   2.01%
Interest-bearing deposits in banks  40,853   858   2.10%  28,362   559   1.97%
Total interest-earning assets  713,028   43,588   6.11%  622,087   37,138   5.97%
Non-interest-earning assets:                        
Other assets  71,723           61,813         
Total $784,751          $683,900         
                         
LIABILITIES AND SHAREHOLDERS EQUITY                        
Interest-bearing liabilities:                        
Demand deposits $167,308  $848   0.51% $161,518  $725   0.45%
Savings deposits  161,371   1,632   1.01%  122,508   895   0.73%
Time deposits  246,880   4,074   1.65%  211,136   2,531   1.20%
Borrowings  5,237   92   1.76%  12,767   199   1.56%
Total interest-bearing liabilities  580,796   6,646   1.14%  507,929   4,350   0.86%
Non-interest-bearing liabilities:                        
Demand deposits  111,214           92,030         
Other liabilities  9,910           7,473         
Shareholders’ equity  82,831           76,468         
Total $784,751          $683,900         
                         
Net interest income     $36,942          $32,788     
Net interest margin          5.18%          5.27%
                         


 
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
YEAR-END CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in Thousands, Except Per Share Data)
       
  December 31,  December 31, 
  2019  2018 
  (Unaudited)     
ASSETS        
Cash and due from banks $11,939  $9,796 
Interest-bearing deposits in banks  45,091   39,803 
Total cash and cash equivalents  57,030   49,599 
Federal funds sold  10,080   8,354 
Investment securities available-for-sale, at fair value  94,016   132,487 
Investment securities held-to-maturity, at amortized cost  14,340   21,462 
Federal Home Loan Bank stock, at cost  1,137   703 
Loans and leases, net of allowance for loan and lease losses of $5,762 and $5,055, respectively  545,243   514,867 
Premises and equipment, net  29,216   27,643 
Cash surrender value of bank-owned life insurance  15,546   15,237 
Accrued interest receivable  2,488   2,816 
Goodwill and core deposit intangible, net  8,825   9,312 
Other real estate owned  1,078   1,505 
Other assets  9,739   7,954 
Total assets $788,738  $791,939 
         
LIABILITIES AND SHAREHOLDERS EQUITY        
Deposits $683,662  $704,725 
Accrued interest expense  537   424 
Other liabilities  10,025   6,826 
Short-term borrowings  9,766   527 
Total liabilities  703,990   712,502 
         
Shareholders’ equity:        
Common stock, par value $0.01 per share, 10,000,000 shares authorized; 7,568,053 and 7,562,264 shares issued, respectively; 6,157,692 and 6,298,062 shares outstanding, respectively  75   75 
Surplus  13,814   13,496 
Accumulated other comprehensive loss, net of tax  (46)  (2,377)
Retained earnings  92,755   88,668 
Less treasury stock: 1,410,361 and 1,264,202 shares at cost, respectively  (21,850)  (20,414)
Noncontrolling interest     (11)
Total shareholders’ equity  84,748   79,437 
         
Total liabilities and shareholders’ equity $788,738  $791,939 
         


 
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
YEAR-END CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands, Except Per Share Data)
       
  Three Months Ended  Year Ended 
  December 31,  December 31, 
  2019  2018  2019  2018 
             
  (Unaudited)  (Unaudited)     
Interest income:                
Interest and fees on loans $10,015  $10,084  $39,635  $32,899 
Interest on investment securities  810   1,093   3,953   4,239 
Total interest income  10,825   11,177   43,588   37,138 
                 
Interest expense:                
Interest on deposits  1,602   1,532   6,554   4,151 
Interest on borrowings  34   1   92   199 
Total interest expense  1,636   1,533   6,646   4,350 
                 
Net interest income  9,189   9,644   36,942   32,788 
                 
Provision for loan and lease losses  716   473   2,714   2,622 
                 
Net interest income after provision for loan and lease losses  8,473   9,171   34,228   30,166 
                 
Non-interest income:                
Service and other charges on deposit accounts  453   495   1,828   1,895 
Credit insurance income  123   117   549   633 
Net gain on sales and prepayments of investment securities  25   13   92   118 
Net gain on settlement of derivative contracts           981 
Mortgage fees from secondary market  95   118   475   507 
Other income, net  700   483   2,422   1,476 
Total non-interest income  1,396   1,226   5,366   5,610 
                 
Non-interest expense:                
Salaries and employee benefits  5,080   5,028   20,352   18,771 
Net occupancy and equipment  1,040   932   4,230   3,677 
Computer services  420   363   1,525   1,300 
Fees for professional services  297   250   1,176   1,031 
Acquisition expenses     149      1,641 
Other expense  1,442   1,728   6,499   5,965 
Total non-interest expense  8,279   8,450   33,782   32,385 
                 
Income before income taxes  1,590   1,947   5,812   3,391 
Provision for income taxes  381   470   1,246   901 
Net income $1,209  $1,477  $4,566  $2,490 
Basic net income per share $0.19  $0.23  $0.71  $0.40 
Diluted net income per share $0.18  $0.22  $0.67  $0.37 
Dividends per share $0.03  $0.02  $0.09  $0.08 
                 

Non-GAAP Financial Measures

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

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

Operating Income

In addition to GAAP-based measures of net income, management periodically reviews certain non-GAAP measures of pre-tax income that factor out the impact of discrete income or expense items that, although not unusual, infrequent or nonrecurring, tend to fluctuate significantly from quarter to quarter or are based on events that are not necessarily indicative of the Company’s core operating earnings as a financial institution. An example includes the provision for loan and lease losses which, although a core part of the Company’s operating activities, may fluctuate significantly based on the level of loan growth in a quarter, changes in economic factors or other events during the quarter. Examples of items that are not necessarily considered by management to be core to the Company’s operating earnings include accretion and amortization of discounts, premiums and intangible assets associated with purchase accounting. In its own analysis, management has defined operating income as a non-GAAP financial measure that adjusts net income for the following items:

  • Provision for (benefit from) income taxes
  • Accretion of discount on purchased loans
  • Accretion of premium on purchased time deposits
  • Gains (losses) on sales and prepayments of investment securities
  • Gains (losses) on settlements of derivative contracts
  • Gains (losses) on sales of foreclosed real estate
  • Provision for loan and lease losses
  • Amortization of core deposit intangible asset
  • Acquisition expenses

A reconciliation of the Company’s net income to its operating income for each of the most recent five quarters as of December 31, 2019 is set forth below. A limitation of the non-GAAP calculation of operating income presented below is that the adjustments to the comparable GAAP measure (net income) include gains, losses or expenses that the Company does not expect to continue to recognize at a consistent level in the future; however, the adjustments of these items should not be construed as an inference that these gains, losses or expenses are unusual, infrequent or nonrecurring.

 
FIRST US BANCSHARES, INC. AND SUBSIDIARIES
OPERATING INCOME – LINKED QUARTERS
(Non-U.S. GAAP Unaudited Reconciliation)
    
  Quarter Ended 
  2019  2018 
  December
31,
  September
30,
  June
30,
  March
31,
  December
31,
 
                
  (Dollars in Thousands) 
Net income $1,209  $1,118  $1,005  $1,234  $1,477 
Add back:                    
Provision for income taxes  381   214   300   351   470 
Income before income taxes  1,590   1,332   1,305   1,585   1,947 
Add back (subtract) adjustments to net interest income:                    
Accretion of discount on purchased loans  (174)  (180)  (172)  (234)  (249)
Accretion of premium on purchased time deposits  (11)  (21)  (35)  (64)  (129)
Net adjustments to net interest income  (185)  (201)  (207)  (298)  (378)
Add back (subtract) non-interest adjustments:                    
Net gain on sales and prepayments of investment securities  (25)  (45)  (9)  (13)  (13)
Net loss (gain) on sales of foreclosed real estate  30   19   (3)  30   65 
Provision for loan and lease losses  716   883   715   400   473 
Amortization of core deposit intangible  110   122   128   128   128 
Acquisition expenses              149 
Net non-interest adjustments  831   979   831   545   802 
Operating income $2,236  $2,110  $1,929  $1,832  $2,371 
                     

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  Year Ended 
    2019  2018  2019  2018 
    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   $788,738  $771,930  $777,171  $795,334  $791,939         
Less: Goodwill    7,435   7,435   7,435   7,435   7,435         
Less: Core deposit intangible    1,390   1,499   1,621   1,749   1,877         
Tangible assets (a) $779,913  $762,996  $768,115  $786,150  $782,627         
                               
Total shareholders’ equity   $84,748  $83,790  $83,748  $81,573  $79,437         
Less: Goodwill    7,435   7,435   7,435   7,435   7,435         
Less: Core deposit intangible    1,390   1,499   1,621   1,749   1,877         
Tangible common equity (b) $75,923  $74,856  $74,692  $72,389  $70,125         
                               
Average shareholders’ equity   $84,345  $83,991  $82,335  $80,600  $78,275  $82,831  $76,468 
Less: Average goodwill    7,435   7,435   7,435   7,435   7,551   7,435   2,548 
Less: Average core deposit intangible    1,442   1,556   1,683   1,818   1,960   1,623   659 
Average tangible shareholders’ equity (c) $75,468  $75,000  $73,217  $71,347  $68,764  $73,773  $73,261 
                               
Net income (d) $1,209  $1,118  $1,005  $1,234  $1,477  $4,566  $2,490 
Common shares outstanding (in thousands) (e)  6,158   6,222   6,306   6,304   6,298         
                               
TANGIBLE MEASURES                              
Tangible book value per common share (b)/(e) $12.33  $12.03  $11.84  $11.48  $11.13         
                               
Tangible common equity to tangible assets (b)/(a)  9.73%  9.81%  9.72%  9.21%  8.96%        
                               
Return on average tangible common equity (annualized) (1)  6.35%  5.92%  5.50%  7.01%  8.52%  6.19%  3.40%
                               
(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