First US Bancshares, Inc. Reports Fourth Quarter and Full Year 2021 Results
Strategic Initiatives
Progress continued during 4Q2021 on the Company’s strategic initiatives aimed at improving operating efficiency, focusing the Company’s loan growth activities, and fortifying asset quality. As previously announced, on
The expense reductions associated with the ALC strategy had a significant impact on the improvement of the Company’s earnings in 4Q2021. These reductions are expected to contribute favorably to the Company’s earnings in future periods; however, revenues associated with loans at ALC will also decrease as ALC’s portfolio continues to pay down. Loans at ALC totaled
“We are pleased to end 2021 on a high note from an earnings standpoint,” stated
Other Fourth Quarter Financial Highlights
Loan Growth – The table below summarizes loan balances by portfolio category at the end of each of the most recent five quarters as of
Quarter Ended | ||||||||||||||||||||
2021 | 2020 | |||||||||||||||||||
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 | $ | 67,048 | $ | 58,175 | $ | 53,425 | $ | 48,491 | $ | 37,282 | ||||||||||
Secured by 1-4 family residential properties | 72,727 | 73,112 | 78,815 | 82,349 | 88,856 | |||||||||||||||
Secured by multi-family residential properties | 46,000 | 51,420 | 53,811 | 54,180 | 54,326 | |||||||||||||||
Secured by non-farm, non-residential properties | 197,901 | 198,745 | 191,398 | 193,626 | 184,528 | |||||||||||||||
Commercial and industrial loans | 72,286 | 73,777 | 65,772 | 65,043 | 69,808 | |||||||||||||||
Paycheck Protection Program ("PPP") loans | 1,661 | 3,902 | 11,587 | 14,795 | 11,927 | |||||||||||||||
Consumer loans: | ||||||||||||||||||||
Direct consumer | 21,689 | 25,845 | 26,937 | 26,998 | 29,788 | |||||||||||||||
Branch retail | 25,692 | 29,764 | 31,688 | 31,075 | 32,094 | |||||||||||||||
Indirect sales | 205,940 | 194,154 | 176,116 | 153,940 | 141,514 | |||||||||||||||
Total loans | $ | 710,944 | $ | 708,894 | $ | 689,549 | $ | 670,497 | $ | 650,123 | ||||||||||
Less unearned interest, fees and deferred costs | 2,594 | 3,729 | 4,067 | 3,792 | 4,279 | |||||||||||||||
Allowance for loan and lease losses | 8,320 | 8,193 | 7,726 | 7,475 | 7,470 | |||||||||||||||
Net loans | $ | 700,030 | $ | 696,972 | $ | 677,756 | $ | 659,230 | $ | 638,374 | ||||||||||
The Company’s commercial lending efforts in 2021 led to growth in the Bank’s construction, commercial real estate (secured by non-farm, non-residential properties), and C&I categories of
The Company maintains three consumer lending categories. The direct consumer and branch retail categories are primarily comprised of loans in ALC’s consumer portfolio. Accordingly, these categories are expected to decrease as the ALC dissolution strategy continues. Reductions in the two categories of loans totaled
Net Interest Income and Margin – Net interest income totaled
Deposit Growth and Deployment of Funds – Total deposits decreased by
Loan Loss Provision – Loan loss provisioning was
Non-interest Income – Non-interest income was
Non-interest Expense – Non-interest expense decreased by
Balance Sheet Growth – As of
Subordinated Debt Issuance – On
Asset Quality – The Company’s non-performing assets, including loans in non-accrual status and other real estate owned (OREO), totaled
Cash Dividend – The Company declared a cash dividend of
Share Repurchases - During 4Q2021, the Company completed share repurchases totaling 45,748 shares of its
Liquidity – As of
About
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
SELECTED FINANCIAL DATA – LINKED QUARTERS
(Dollars in Thousands, Except Per Share Data)
(Unaudited)
Quarter Ended | Year Ended | |||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||
December 31, |
September 30, |
June 30, |
March 31, |
December 31, |
December 31, |
December 31, |
||||||||||||||||||||||
Results of Operations: | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||
Interest income | $ | 9,987 | $ | 10,030 | $ | 10,059 | $ | 9,845 | $ | 10,204 | $ | 39,921 | $ | 40,377 | ||||||||||||||
Interest expense | 727 | 695 | 747 | 781 | 912 | 2,950 | 4,611 | |||||||||||||||||||||
Net interest income | 9,260 | 9,335 | 9,312 | 9,064 | 9,292 | 36,971 | 35,766 | |||||||||||||||||||||
Provision for loan and lease losses | 493 | 618 | 498 | 401 | 469 | 2,010 | 2,945 | |||||||||||||||||||||
Net interest income after provision for loan and lease losses |
8,767 | 8,717 | 8,814 | 8,663 | 8,823 | 34,961 | 32,821 | |||||||||||||||||||||
Non-interest income | 865 | 896 | 809 | 951 | 1,008 | 3,521 | 5,010 | |||||||||||||||||||||
Non-interest expense | 7,414 | 8,547 | 8,399 | 8,396 | 8,477 | 32,756 | 34,299 | |||||||||||||||||||||
Income before income taxes | 2,218 | 1,066 | 1,224 | 1,218 | 1,354 | 5,726 | 3,532 | |||||||||||||||||||||
Provision for income taxes | 507 | 229 | 271 | 268 | 309 | 1,275 | 825 | |||||||||||||||||||||
Net income | $ | 1,711 | $ | 837 | $ | 953 | $ | 950 | $ | 1,045 | $ | 4,451 | $ | 2,707 | ||||||||||||||
Per Share Data: | ||||||||||||||||||||||||||||
Basic net income per share | $ | 0.27 | $ | 0.13 | $ | 0.15 | $ | 0.15 | $ | 0.16 | $ | 0.70 | $ | 0.43 | ||||||||||||||
Diluted net income per share | $ | 0.25 | $ | 0.13 | $ | 0.14 | $ | 0.14 | $ | 0.15 | $ | 0.66 | $ | 0.40 | ||||||||||||||
Dividends declared | $ | 0.03 | $ | 0.03 | $ | 0.03 | $ | 0.03 | $ | 0.03 | $ | 0.12 | $ | 0.12 | ||||||||||||||
Total assets | $ | 958,302 | $ | 956,734 | $ | 946,946 | $ | 926,535 | $ | 890,511 | ||||||||||||||||||
Tangible assets (1) | 950,233 | 948,592 | 938,719 | 918,216 | 882,101 | |||||||||||||||||||||||
Loans, net of allowance for loan losses | 700,030 | 696,972 | 677,756 | 659,230 | 638,374 | |||||||||||||||||||||||
Allowance for loan and lease losses | 8,320 | 8,193 | 7,726 | 7,475 | 7,470 | |||||||||||||||||||||||
Investment securities, net | 134,319 | 121,467 | 123,583 | 75,783 | 91,422 | |||||||||||||||||||||||
Total deposits | 838,126 | 846,842 | 837,885 | 818,043 | 782,212 | |||||||||||||||||||||||
Short-term borrowings | 10,046 | 10,037 | 10,017 | 10,017 | 10,017 | |||||||||||||||||||||||
Long-term borrowings | 10,653 | - | - | - | - | |||||||||||||||||||||||
Total shareholders’ equity | 90,064 | 89,597 | 88,778 | 87,917 | 86,678 | |||||||||||||||||||||||
Tangible common equity (1) | 81,995 | 81,455 | 80,551 | 79,598 | 78,268 | |||||||||||||||||||||||
Book value per common share | 14.59 | 14.41 | 14.28 | 14.15 | 14.03 | |||||||||||||||||||||||
Tangible book value per common share (1) | 13.28 | 13.10 | 12.96 | 12.81 | 12.67 | |||||||||||||||||||||||
Key Ratios: | ||||||||||||||||||||||||||||
Return on average assets (annualized) | 0.71 | % | 0.35 | % | 0.41 | % | 0.43 | % | 0.48 | % | 0.47 | % | 0.32 | % | ||||||||||||||
Return on average common equity (annualized) | 7.54 | % | 3.71 | % | 4.32 | % | 4.41 | % | 4.82 | % | 5.01 | % | 3.17 | % | ||||||||||||||
Return on average tangible common equity (annualized) (1) | 8.29 | % | 4.08 | % | 4.76 | % | 4.87 | % | 5.34 | % | 5.52 | % | 3.52 | % | ||||||||||||||
Net interest margin | 4.10 | % | 4.17 | % | 4.31 | % | 4.40 | % | 4.59 | % | 4.23 | % | 4.69 | % | ||||||||||||||
Efficiency ratio (2) | 73.2 | % | 83.5 | % | 83.0 | % | 83.8 | % | 82.3 | % | 80.9 | % | 84.1 | % | ||||||||||||||
Net loans to deposits | 83.5 | % | 82.3 | % | 80.9 | % | 80.6 | % | 81.6 | % | ||||||||||||||||||
Net loans to assets | 73.0 | % | 72.8 | % | 71.6 | % | 71.2 | % | 71.7 | % | ||||||||||||||||||
Tangible common equity to tangible assets (1) | 8.63 | % | 8.59 | % | 8.58 | % | 8.67 | % | 8.87 | % | ||||||||||||||||||
Tier 1 leverage ratio (3) | 9.17 | % | 8.51 | % | 8.60 | % | 8.73 | % | 8.98 | % | ||||||||||||||||||
Allowance for loan losses as % of loans | 1.17 | % | 1.16 | % | 1.13 | % | 1.12 | % | 1.16 | % | ||||||||||||||||||
Nonperforming assets as % of total assets | 0.43 | % | 0.35 | % | 0.22 | % | 0.37 | % | 0.45 | % | ||||||||||||||||||
Net charge-offs as a percentage of average loans | 0.18 | % | 0.09 | % | 0.15 | % | 0.25 | % | 0.11 | % | 0.16 | % | 0.20 | % |
(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 |
NET INTEREST MARGIN
THREE MONTHS ENDED
(Dollars in Thousands)
(Unaudited)
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
Average Balance |
Interest | Annualized Yield/ Rate % |
Average Balance |
Interest | Annualized Yield/ Rate % |
|||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Total loans | $ | 715,882 | $ | 9,503 | 5.27 | % | $ | 644,759 | $ | 9,818 | 6.06 | % | ||||||||||||
Taxable investment securities | 127,605 | 444 | 1.38 | % | 92,523 | 344 | 1.48 | % | ||||||||||||||||
Tax-exempt investment securities | 3,091 | 13 | 1.67 | % | 3,533 | 16 | 1.80 | % | ||||||||||||||||
870 | 8 | 3.65 | % | 1,135 | 10 | 3.51 | % | |||||||||||||||||
Federal funds sold | 80 | — | — | 85 | — | — | ||||||||||||||||||
Interest-bearing deposits in banks | 48,310 | 19 | 0.16 | % | 63,477 | 16 | 0.10 | % | ||||||||||||||||
Total interest-earning assets | 895,838 | 9,987 | 4.42 | % | 805,512 | 10,204 | 5.04 | % | ||||||||||||||||
Non-interest-earning assets: | ||||||||||||||||||||||||
Other assets | 66,147 | 68,096 | ||||||||||||||||||||||
Total | $ | 961,985 | $ | 873,608 | ||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Demand deposits | $ | 244,258 | $ | 128 | 0.21 | % | $ | 211,000 | $ | 134 | 0.25 | % | ||||||||||||
Savings deposits | 204,063 | 145 | 0.28 | % | 167,429 | 151 | 0.36 | % | ||||||||||||||||
Time deposits | 212,891 | 295 | 0.55 | % | 236,769 | 591 | 0.99 | % | ||||||||||||||||
Total interest-bearing deposits | 661,212 | 568 | 0.34 | % | 615,198 | 876 | 0.57 | % | ||||||||||||||||
Borrowings | 20,678 | 159 | 3.05 | % | 10,021 | 36 | 1.43 | % | ||||||||||||||||
Total interest-bearing liabilities (1) | 681,890 | 727 | 0.42 | % | 625,219 | 912 | 0.58 | % | ||||||||||||||||
Non-interest-bearing liabilities: | ||||||||||||||||||||||||
Demand deposits | 179,331 | 152,537 | ||||||||||||||||||||||
Other liabilities | 10,758 | 9,515 | ||||||||||||||||||||||
Shareholders’ equity | 90,006 | 86,337 | ||||||||||||||||||||||
Total | $ | 961,985 | $ | 873,608 | ||||||||||||||||||||
Net interest income | $ | 9,260 | $ | 9,292 | ||||||||||||||||||||
Net interest margin | 4.10 | % | 4.59 | % |
(1) The annualized rate on total average funding costs, including total average interest-bearing liabilities and average non-interest-bearing demand deposits, was 0.33% and 0.47% for the three-month periods ended |
NET INTEREST MARGIN
YEAR ENDED
(Dollars in Thousands)
(Unaudited)
Year Ended | Year Ended | |||||||||||||||||||||||
Average Balance |
Interest | Annualized Yield/ Rate % |
Average Balance |
Interest | Annualized Yield/ Rate % |
|||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Interest-earning assets: | ||||||||||||||||||||||||
Total loans | $ | 685,010 | $ | 38,229 | 5.58 | % | $ | 590,200 | $ | 38,251 | 6.48 | % | ||||||||||||
Taxable investment securities | 107,141 | 1,503 | 1.40 | % | 99,096 | 1,761 | 1.78 | % | ||||||||||||||||
Tax-exempt investment securities | 3,370 | 60 | 1.78 | % | 2,503 | 55 | 2.20 | % | ||||||||||||||||
928 | 34 | 3.66 | % | 1,135 | 51 | 4.49 | % | |||||||||||||||||
Federal funds sold | 83 | — | — | 4,740 | 45 | 0.95 | % | |||||||||||||||||
Interest-bearing deposits in banks | 76,972 | 95 | 0.12 | % | 65,609 | 214 | 0.33 | % | ||||||||||||||||
Total interest-earning assets | 873,504 | 39,921 | 4.57 | % | 763,283 | 40,377 | 5.29 | % | ||||||||||||||||
Non-interest-earning assets: | ||||||||||||||||||||||||
Other assets | 66,782 | 70,716 | ||||||||||||||||||||||
Total | $ | 940,286 | $ | 833,999 | ||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||
Demand deposits | $ | 236,084 | $ | 553 | 0.23 | % | $ | 192,035 | $ | 577 | 0.30 | % | ||||||||||||
Savings deposits | 193,766 | 599 | 0.31 | % | 162,636 | 756 | 0.46 | % | ||||||||||||||||
Time deposits | 226,425 | 1,517 | 0.67 | % | 233,815 | 3,143 | 1.34 | % | ||||||||||||||||
Total interest-bearing deposits | 656,275 | 2,669 | 0.41 | % | 588,486 | 4,476 | 0.76 | % | ||||||||||||||||
Borrowings | 13,512 | 281 | 2.08 | % | 10,156 | 135 | 1.33 | % | ||||||||||||||||
Total interest-bearing liabilities (1) | 669,787 | 2,950 | 0.44 | % | 598,642 | 4,611 | 0.77 | % | ||||||||||||||||
Non-interest-bearing liabilities: | ||||||||||||||||||||||||
Demand deposits | 172,187 | 140,196 | ||||||||||||||||||||||
Other liabilities | 9,416 | 9,741 | ||||||||||||||||||||||
Shareholders’ equity | 88,896 | 85,420 | ||||||||||||||||||||||
Total | $ | 940,286 | $ | 833,999 | ||||||||||||||||||||
Net interest income | $ | 36,971 | $ | 35,766 | ||||||||||||||||||||
Net interest margin | 4.23 | % | 4.69 | % |
(1) The annualized rate on total average funding costs, including total average interest-bearing liabilities and average non-interest-bearing demand deposits, was 0.35% and 0.62% for the years ended |
YEAR-END CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in Thousands, Except Per Share Data)
2021 | 2020 | |||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Cash and due from banks | $ | 10,843 | $ | 12,235 | ||||
Interest-bearing deposits in banks | 50,401 | 82,180 | ||||||
Total cash and cash equivalents | 61,244 | 94,415 | ||||||
Federal funds sold | 82 | 85 | ||||||
Investment securities available-for-sale, at fair value | 130,883 | 84,993 | ||||||
Investment securities held-to-maturity, at amortized cost | 3,436 | 6,429 | ||||||
870 | 1,135 | |||||||
Loans and leases, net of allowance for loan and lease losses of |
700,030 | 638,374 | ||||||
Premises and equipment, net of accumulated depreciation of |
25,123 | 28,206 | ||||||
Cash surrender value of bank-owned life insurance | 16,141 | 15,846 | ||||||
Accrued interest receivable | 2,556 | 2,807 | ||||||
8,069 | 8,410 | |||||||
Other real estate owned | 2,149 | 949 | ||||||
Other assets | 7,719 | 8,862 | ||||||
Total assets | $ | 958,302 | $ | 890,511 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||
Deposits: | ||||||||
Non-interest-bearing | $ | 174,501 | $ | 151,935 | ||||
Interest-bearing | 663,625 | 630,277 | ||||||
Total deposits | 838,126 | 782,212 | ||||||
Accrued interest expense | 224 | 292 | ||||||
Other liabilities | 9,189 | 11,312 | ||||||
Short-term borrowings | 10,046 | 10,017 | ||||||
Long-term borrowings | 10,653 | - | ||||||
Total liabilities | 868,238 | 803,833 | ||||||
Shareholders’ equity: | ||||||||
Common stock, par value |
75 | 75 | ||||||
Additional paid-in capital | 14,163 | 13,786 | ||||||
Accumulated other comprehensive loss, net of tax | (276 | ) | (52 | ) | ||||
Retained earnings | 98,428 | 94,722 | ||||||
Less treasury stock: 1,462,540 and 1,419,795 shares at cost, respectively | (22,326 | ) | (21,853 | ) | ||||
Total shareholders’ equity | 90,064 | 86,678 | ||||||
Total liabilities and shareholders’ equity | $ | 958,302 | $ | 890,511 | ||||
YEAR-END CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in Thousands, Except Per Share Data)
Three Months Ended | Year Ended | |||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||
Interest income: | ||||||||||||||||
Interest and fees on loans | $ | 9,503 | $ | 9,818 | $ | 38,229 | $ | 38,251 | ||||||||
Interest on investment securities | 484 | 386 | 1,692 | 2,126 | ||||||||||||
Total interest income | 9,987 | 10,204 | 39,921 | 40,377 | ||||||||||||
Interest expense: | ||||||||||||||||
Interest on deposits | 569 | 876 | 2,669 | 4,476 | ||||||||||||
Interest on borrowings | 158 | 36 | 281 | 135 | ||||||||||||
Total interest expense | 727 | 912 | 2,950 | 4,611 | ||||||||||||
Net interest income | 9,260 | 9,292 | 36,971 | 35,766 | ||||||||||||
Provision for loan and lease losses | 493 | 469 | 2,010 | 2,945 | ||||||||||||
Net interest income after provision for loan and lease losses | 8,767 | 8,823 | 34,961 | 32,821 | ||||||||||||
Non-interest income: | ||||||||||||||||
Service and other charges on deposit accounts | 292 | 306 | 1,069 | 1,301 | ||||||||||||
Net gain on sales and prepayments of investment securities | — | — | 22 | 326 | ||||||||||||
Mortgage fees from secondary market | — | 68 | 23 | 567 | ||||||||||||
Lease income | 211 | 212 | 830 | 842 | ||||||||||||
Other income, net | 362 | 422 | 1,577 | 1,974 | ||||||||||||
Total non-interest income | 865 | 1,008 | 3,521 | 5,010 | ||||||||||||
Non-interest expense: | ||||||||||||||||
Salaries and employee benefits | 4,206 | 5,069 | 19,157 | 20,536 | ||||||||||||
Net occupancy and equipment | 1,070 | 1,111 | 4,388 | 4,185 | ||||||||||||
Computer services | 421 | 485 | 1,832 | 1,796 | ||||||||||||
Fees for professional services | 272 | 293 | 1,275 | 1,297 | ||||||||||||
Other expense | 1,445 | 1,519 | 6,104 | 6,485 | ||||||||||||
Total non-interest expense | 7,414 | 8,477 | 32,756 | 34,299 | ||||||||||||
Income before income taxes | 2,218 | 1,354 | 5,726 | 3,532 | ||||||||||||
Provision for income taxes | 507 | 309 | 1,275 | 825 | ||||||||||||
Net income | $ | 1,711 | $ | 1,045 | $ | 4,451 | $ | 2,707 | ||||||||
Basic net income per share | $ | 0.27 | $ | 0.16 | $ | 0.70 | $ | 0.43 | ||||||||
Diluted net income per share | $ | 0.25 | $ | 0.15 | $ | 0.66 | $ | 0.40 | ||||||||
Dividends per share | $ | 0.03 | $ | 0.03 | $ | 0.12 | $ | 0.12 | ||||||||
Non-GAAP Financial Measures
In addition to the financial results presented in this press release that have been prepared in accordance with
The non-GAAP measures and ratios that have been provided in this press release include measures of tangible assets and equity and certain ratios that include tangible assets and equity. Discussion of these measures and ratios is included below, along with reconciliations of such non-GAAP measures to GAAP amounts included in the financial statements previously presented in this press release.
Tangible Balances and Measures
In addition to capital ratios defined by GAAP and banking regulators, the Company utilizes various tangible common equity measures when evaluating capital utilization and adequacy. These measures, which are presented in the financial tables in this press release, may also include calculations of tangible assets. As defined by the Company, tangible common equity represents shareholders’ equity less goodwill and identifiable intangible assets, while tangible assets represent total assets less goodwill and identifiable intangible assets.
Management believes that the measures of tangible equity are important because they reflect the level of capital available to withstand unexpected market conditions. In addition, presentation of these measures allows readers to compare certain aspects of the Company’s capitalization to other organizations. In management’s experience, many stock analysts use tangible common equity measures in conjunction with more traditional bank capital ratios to compare capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets that typically result from the use of the purchase accounting method in accounting for mergers and acquisitions.
These calculations are intended to complement the capital ratios defined by GAAP and banking regulators. Because GAAP does not include these measures, management believes that there are no comparable GAAP financial measures to the tangible common equity ratios that the Company utilizes. Despite the importance of these measures to the Company, there are no standardized definitions for the measures, and, therefore, the Company’s calculations may not be comparable with those of other organizations. In addition, there may be limits to the usefulness of these measures to investors. Accordingly, management encourages readers to consider the Company’s consolidated financial statements in their entirety and not to rely on any single financial measure. The table below reconciles the Company’s calculations of these measures to amounts reported in accordance with GAAP.
Quarter Ended | Year Ended | |||||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||||||
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 | $ | 958,302 | $ | 956,734 | $ | 946,946 | $ | 926,535 | $ | 890,511 | ||||||||||||||||||||
Less: |
7,435 | 7,435 | 7,435 | 7,435 | 7,435 | |||||||||||||||||||||||||
Less: Core deposit intangible | 634 | 707 | 792 | 884 | 975 | |||||||||||||||||||||||||
Tangible assets | (a) | $ | 950,233 | $ | 948,592 | $ | 938,719 | $ | 918,216 | $ | 882,101 | |||||||||||||||||||
Total shareholders’ equity | $ | 90,064 | $ | 89,597 | $ | 88,778 | $ | 87,917 | $ | 86,678 | ||||||||||||||||||||
Less: |
7,435 | 7,435 | 7,435 | 7,435 | 7,435 | |||||||||||||||||||||||||
Less: Core deposit intangible | 634 | 707 | 792 | 884 | 975 | |||||||||||||||||||||||||
Tangible common equity | (b) | $ | 81,995 | $ | 81,455 | $ | 80,551 | $ | 79,598 | $ | 78,268 | |||||||||||||||||||
Average shareholders’ equity | $ | 90,010 | $ | 89,603 | $ | 88,477 | $ | 87,456 | $ | 86,337 | $ | 88,896 | $ | 85,420 | ||||||||||||||||
Less: Average goodwill | 7,435 | 7,435 | 7,435 | 7,435 | 7,435 | 7,435 | 7,435 | |||||||||||||||||||||||
Less: Average core deposit intangible | 669 | 746 | 836 | 927 | 1,019 | 794 | 1,172 | |||||||||||||||||||||||
Average tangible shareholders’ equity | (c) | $ | 81,906 | $ | 81,422 | $ | 80,206 | $ | 79,094 | $ | 77,883 | $ | 80,667 | $ | 76,813 | |||||||||||||||
Net income | (d) | $ | 1,711 | $ | 837 | $ | 953 | $ | 950 | $ | 1,045 | $ | 4,451 | $ | 2,707 | |||||||||||||||
Common shares outstanding (in thousands) | (e) | 6,172 | 6,218 | 6,215 | 6,214 | 6,177 | ||||||||||||||||||||||||
TANGIBLE MEASURES | ||||||||||||||||||||||||||||||
Tangible book value per common share | (b)/(e) | $ | 13.28 | $ | 13.10 | $ | 12.96 | $ | 12.81 | $ | 12.67 | |||||||||||||||||||
Tangible common equity to tangible assets | (b)/(a) | 8.63 | % | 8.59 | % | 8.58 | % | 8.67 | % | 8.87 | % | |||||||||||||||||||
Return on average tangible common equity (annualized) | (1) | 8.29 | % | 4.08 | % | 4.76 | % | 4.87 | % | 5.34 | % | 5.52 | % | 3.52 | % |
(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: | |
205-582-1200 |
Source:
SB Financial Group Announces Fourth Quarter Results and Record Full Year 2021 earnings
Arthur J. Gallagher & Co. Announces Fourth Quarter And Full Year 2021 Financial Results
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News