Biggest changeDecember 31, 2022 2021 (Dollars in Thousands) Total loans accounted for on a non-accrual basis $ 1,651 $ 2,008 Interest income that would have been recorded under original terms 60 52 Interest income reported and recorded during the year 29 30 39 Allocation of Allowance for Loan and Lease Losses While no portion of the allowance is in any way restricted to any individual loan or group of loans and the entire allowance is available to absorb losses from any and all loans, the following table shows an allocation of the allowance for loan and lease losses as of the end of the five years indicated. 2022 2021 2020 2019 2018 Allocation Allowance % Loans in Each Category Allocation Allowance % Loans in Each Category Allocation Allowance % Loans in Each Category Allocation Allowance % Loans in Each Category Allocation Allowance % Loans in Each Category (Dollars in Thousands) Real estate loans: Construction, land development and other land loans $ 517 7.0 % $ 628 9.4 % $ 393 5.7 % $ 197 5.5 % $ 241 8.1 % Secured by 1-4 family residential properties 832 11.4 % 690 10.2 % 639 13.7 % 466 18.8 % 346 21.1 % Secured by multi-family residential properties 646 8.8 % 437 6.5 % 577 8.4 % 422 9.2 % 128 4.4 % Secured by non-farm, non-residential properties 1,970 25.8 % 1,958 27.8 % 1,566 28.4 % 964 29.3 % 831 29.7 % Commercial and industrial loans 919 9.5 % 860 10.4 % 1,008 12.5 % 1,377 16.4 % 1,138 16.3 % Consumer loans: Director consumer 866 1.3 % 1,004 3.1 % 1,202 4.6 % 1,625 6.8 % 1,799 7.3 % Branch retail 518 1.8 % 304 3.6 % 373 4.9 % 395 5.8 % 427 5.4 % Indirect 3,154 34.4 % 2,439 29.0 % 1,712 21.8 % 316 8.2 % 145 7.7 % Total $ 9,422 100.0 % $ 8,320 100.0 % $ 7,470 100.0 % $ 5,762 100.0 % $ 5,055 100.0 % 40 Summary of Loan Loss Experience The following table summarizes the Company’s loan loss experience for each of the two years indicated. 2022 2021 (Dollars in Thousands) Balance of allowance for loan and lease losses at beginning of period $ 8,320 $ 7,470 Charge-offs: Real estate loans: Construction, land development and other land loans — (23 ) Secured by 1-4 family residential properties (40 ) (12 ) Secured by multi-family residential properties — — Secured by non-farm, non-residential properties — — Commercial and industrial loans — (6 ) Consumer loans: Direct consumer (1,958 ) (1,230 ) Branch retail (633 ) (377 ) Indirect (382 ) (483 ) Total charge-offs (3,013 ) (2,131 ) Recoveries: Real estate loans: Construction, land development and other land loans 2 22 Secured by 1-4 family residential properties 39 14 Secured by multi-family residential properties — — Secured by non-farm, non-residential properties 5 5 Commercial and industrial loans — 21 Consumer loans: Direct consumer 565 626 Branch retail 151 215 Indirect 45 68 Total recoveries 807 971 Net charge-offs (2,206 ) (1,160 ) Provision for loan and lease losses 3,308 2,010 Balance of allowance for loan and lease losses at end of period $ 9,422 $ 8,320 Ratio of net charge-offs during period to average loans outstanding 0.30 % 0.16 % Deposits Total deposits increased by 3.8% to $870.0 million as of December 31, 2022, from $838.1 million as of December 31, 2021.
Biggest changeFor years ended December 31, 2022 and prior, information presented is as determined in accordance with ASC 310, Receivables , prior to the adoption of ASC 326: Year Ended December 31, 2023 2022 2021 2020 2019 (Dollars in Thousands) Balance at beginning of period $ 9,422 $ 8,320 $ 7,470 $ 5,762 $ 5,055 Impact of adopting CECL accounting guidance 2,123 — — — — Charge-offs: Real estate loans: Construction, land development and other loan loans — — (23 ) — — Secured by 1-4 family residential properties (97 ) (40 ) (12 ) (61 ) (101 ) Secured by multi-family residential properties — — — — — Secured by non-farm, non-residential properties — — — — — Commercial and industrial loans — — (6 ) — — Consumer loans: Direct consumer (571 ) (1,958 ) (1,230 ) (1,621 ) (2,000 ) Branch retail (445 ) (633 ) (377 ) (374 ) (425 ) Indirect (932 ) (382 ) (483 ) (152 ) (301 ) Total charge-offs (2,045 ) (3,013 ) (2,131 ) (2,208 ) (2,827 ) Recoveries 965 807 971 971 820 Net charge-offs (1,080 ) (2,206 ) (1,160 ) (1,237 ) (2,007 ) Provision for credit losses 42 3,308 2,010 2,945 2,714 Ending balance $ 10,507 $ 9,422 $ 8,320 $ 7,470 $ 5,762 Ending balance as a percentage of loans 1.28 % 1.22 % 1.17 % 1.16 % 1.05 % Net charge-offs as a percentage of average loans 0.14 % 0.30 % 0.16 % 0.21 % 0.38 % The adoption of CECL was most impactful on the Company’s consumer indirect loan portfolio due primarily to the extension of the loss estimate period to the estimated life of loans in this category.
Variability in the market and changes in assumptions or subjective measurements used to estimate fair value are reasonably possible and may have a material impact on our consolidated financial statements or results of operations. 27 Other intangible assets consist of core deposit intangible assets arising from acquisitions.
Variability in the market and changes in assumptions or subjective measurements used to estimate fair value are reasonably possible and may have a material impact on our consolidated financial statements or results of operations. Other intangible assets consist of core deposit intangible assets arising from acquisitions.
This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions, and our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including but not limited to those discussed under Item 1A “Risk Factors” and elsewhere in this Annual Report. 24 Selected Financial Data The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the consolidated financial statements and related notes, appearing elsewhere herein.
This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions, and our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including but not limited to those discussed under Item 1A “Risk Factors” and elsewhere in this Annual Report. 27 Selected Financial Data The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the consolidated financial statements and related notes, appearing elsewhere herein.
MANAGEMENT’S DISCUSSION AND ANALYSIS O F FINANCIAL CONDITION AND RESULTS OF OPERATIONS Forward-Looking Statements You should read the following discussion of our financial condition and results of operations in conjunction with the “Selected Financial Data” and our financial statements and the related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2022.
MANAGEMENT’S DISCUSSION AND ANALYSIS O F FINANCIAL CONDITION AND RESULTS OF OPERATIONS Forward-Looking Statements You should read the following discussion of our financial condition and results of operations in conjunction with the “Selected Financial Data” and our financial statements and the related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2023.
As of both December 31, 2022 and 2021, the Bank exceeded all applicable minimum capital standards, and met applicable regulatory guidelines to be considered well-capitalized. No significant conditions or events have occurred since December 31, 2022 that management believes would affect the Bank’s classification as well-capitalized for regulatory purposes.
As of both December 31, 2023 and 2022, the Bank exceeded all applicable minimum capital standards, and met applicable regulatory guidelines to be considered well-capitalized. No significant conditions or events have occurred since December 31, 2023 that management believes would affect the Bank’s classification as well-capitalized for regulatory purposes.
The repurchased shares were allocated to treasury stock under the Company’s existing share repurchase program that was amended by the Board of Directors in each of December 2019 and April 2021 to allow the repurchase of additional shares. The Board has periodically extended the expiration date of the share repurchase program, most recently to December 31, 2023.
The repurchased shares were allocated to treasury stock under the Company’s existing share repurchase program that was amended by the Board of Directors in each of December 2019 and April 2021 to allow the repurchase of additional shares. The Board has periodically extended the expiration date of the share repurchase program, most recently to December 31, 2024.
The following discussion and financial information are presented to aid in an understanding of the Company’s consolidated financial position, changes in financial position, results of operations and cash flows and should be read in conjunction with the consolidated financial statements and notes thereto included herein. The emphasis of the discussion is on the years 2022 and 2021.
The following discussion and financial information are presented to aid in an understanding of the Company’s consolidated financial position, changes in financial position, results of operations and cash flows and should be read in conjunction with the consolidated financial statements and notes thereto included herein. The emphasis of the discussion is on the years 2023 and 2022.
See Note 17, “Derivative Financial Instruments,” in the consolidated financial statements for additional information related to these derivative instruments. Contractual Obligations The Company has contractual obligations to make future payments under debt and lease agreements. Long-term debt and operating lease obligations are reflected on the consolidated balance sheets.
See Note 16, “Derivative Financial Instruments,” in the consolidated financial statements for additional information related to these derivative instruments. Contractual Obligations The Company has contractual obligations to make future payments under debt and lease agreements. Long-term debt and operating lease obligations are reflected on the consolidated balance sheets.
Goodwill impairment was neither indicated nor recorded during the years ended December 31, 2022 or 2021. As of October 1, 2022, the date of our most recent impairment test, the Bank reporting unit had a fair value that was in excess of its carrying value.
Goodwill impairment was neither indicated nor recorded during the years ended December 31, 2023 or 2022. As of October 1, 2023, the date of our most recent impairment test, the Bank reporting unit had a fair value that was in excess of its carrying value.
The share repurchases were completed under the Company’s existing share repurchase program, which was amended in each of December 2019 and April 2021 to allow the repurchase of additional shares, and the Company's Board of Directors has periodically extended the expiration date of the program, most recently to December 31, 2023.
The share repurchases were completed under the Company’s existing share repurchase program, which was amended in each of December 2019 and April 2021 to allow the repurchase of additional shares, and the Company's Board of Directors has periodically extended the expiration date of the program, most recently to December 31, 2024.
Interest-bearing liabilities consist of interest-bearing demand deposits and savings and time deposits, as well as borrowings. The following table shows the average balances of each principal category of assets, liabilities and shareholders’ equity for the years ended December 31, 2022 and 2021.
Interest-bearing liabilities consist of interest-bearing demand deposits and savings and time deposits, as well as borrowings. The following table shows the average balances of each principal category of assets, liabilities and shareholders’ equity for the years ended December 31, 2023 and 2022.
Deposits, in particular core deposits, have historically been the Company’s primary source of funding and have enabled the Company to successfully meet both short-term and long-term liquidity needs. Management anticipates that such deposits will continue to be the Company’s primary source of funding in the future.
Core deposits have historically been the Company’s primary source of funding and have enabled the Company to successfully meet both short-term and long-term liquidity needs. Management anticipates that core deposits will continue to be the Company’s primary source of funding in the future.
Policies related to the right of use asset and lease liability, revenue recognition, investment securities and long-lived assets require difficult judgments on complex matters that are often subject to multiple and recent changes in the authoritative guidance. Certain of these matters are among topics currently under 28 re-examination by accounting standard setters and regulators.
Policies related to the right of use asset and lease liability, revenue recognition, and long-lived assets require difficult judgments on complex matters that are often subject to multiple and recent changes in the authoritative guidance. Certain of these matters are among topics currently under re-examination by accounting standard setters and regulators.
Additionally, refer to the section captioned “Dividend Restrictions” included in Note 15 for a discussion regarding restrictions that could materially influence the Bank’s, and therefore Bancshares’, ability to pay dividends. Asset/Liability Management Market risk reflects the potential risk of loss arising from adverse changes in interest rates and market prices.
Additionally, refer to the section captioned “Dividend Restrictions” included in Note 14 for a discussion regarding restrictions that could materially influence the Bank’s, and therefore Bancshares’, ability to pay dividends. 48 Asset/Liability Management Market risk reflects the potential risk of loss arising from adverse changes in interest rates and market prices.
The Company has not entered into any unconditional purchase obligations or other long-term obligations, other than as included below. These types of obligations are further discussed in Note 10, “Borrowings,” and Note 16, “Leases,” in the Notes to consolidated financial statements. Many of the Bank’s lending relationships, including those with commercial and consumer customers, contain both funded and unfunded elements.
The Company has not entered into any unconditional purchase obligations or other long-term obligations, other than as included below. These types of obligations are further discussed in Note 9, “Borrowings,” and Note 15, “Leases,” in the Notes to consolidated financial statements. Many of the Bank’s lending relationships, including those with commercial and consumer customers, contain both funded and unfunded elements.
Liquidity As of December 31, 2022, the Company continued to maintain excess funding capacity sufficient to provide adequate liquidity for loan growth, capital expenditures and ongoing operations.
Liquidity As of December 31, 2023, the Company continued to maintain excess funding capacity sufficient to provide adequate liquidity for loan growth, capital expenditures and ongoing operations.
The Company’s effective tax rate was 23.8% and 22.3%, respectively, for the same periods. The effective tax rate is impacted by recurring items, such as changes in tax-exempt interest income earned from bank-qualified municipal bonds and loans and the cash surrender value of bank-owned life insurance.
The Company’s effective tax rate was 24.7% and 23.8%, respectively, for the same periods. The effective tax rate is impacted by recurring items, such as changes in tax-exempt interest income earned from bank-qualified municipal bonds and loans and the cash surrender value of bank-owned life insurance.
As of December 31, 2022, the Company had $0.4 million in other intangible assets, and there was no indication of impairment. Other Real Estate Owned Other real estate owned (“OREO”) consists of properties obtained through foreclosure or in satisfaction of loans, as well as closed Bank and ALC branches.
As of December 31, 2023, the Company had $0.2 million in other intangible assets, and there was no indication of impairment. Other Real Estate Owned Other real estate owned (“OREO”) consists of properties obtained through foreclosure or in satisfaction of loans, as well as closed Bank and ALC branches.
The expected average life of securities in the investment portfolio was 3.5 years and 3.7 years as of December 31, 2022 and 2021, respectively. Available-for-sale securities are recorded at estimated fair value, with unrealized gains or losses recognized, net of taxes, in accumulated other comprehensive income or loss, a separate component of shareholders’ equity.
The expected average life of securities in the investment portfolio was 3.9 years and 3.5 years as of December 31, 2023 and 2022, respectively. Available-for-sale securities are recorded at estimated fair value, with unrealized gains or losses recognized, net of taxes, in accumulated other comprehensive loss, a separate component of shareholders’ equity.
Refer to the section captioned “Regulatory Capital” included in Note 15, “Shareholders’ Equity,” in the Notes to the consolidated financial statements for an illustration of the Bank’s actual regulatory capital amounts and ratios under regulatory capital standards in effect as of December 31, 2022 and December 31, 2021.
Refer to the section captioned “Regulatory Capital” included in Note 14, “Shareholders’ Equity,” in the Notes to the consolidated financial statements for an illustration of the Bank’s actual regulatory capital amounts and ratios under regulatory capital standards in effect as of December 31, 2023 and December 31, 2022.
As part of interest rate risk management, the Company may use derivative instruments in accordance with policies established by the Board of Directors. Derivative instruments may include the use of interest rate swaps, caps and floors.
As part of interest rate risk management, the Company may use derivative instruments in accordance with policies established by the Board of Directors. Derivative instruments may include the use of interest rate swaps or option products such as caps and floors.
We will continue to monitor deposit levels closely to help ensure an adequate level of funding for the Company’s activities.
Management will continue to monitor core deposit levels closely to help ensure an adequate level of funding for the Company’s activities.
Loans maturing or repricing in one year or less amounted to $212.5 million as of December 31, 2022 and $102.4 million as of December 31, 2021. Investment securities forecasted to mature or reprice in one year or less were estimated to be $7.1 million and $9.5 million of the investment portfolio as of December 31, 2022 and 2021, respectively.
Loans maturing or repricing in one year or less amounted to $241.2 million as of December 31, 2023 and $212.5 million as of December 31, 2022. Investment securities forecasted to mature or reprice in one year or less were estimated to be $12.9 million and $7.1 million of the investment portfolio as of December 31, 2023 and 2022, respectively.
Management will continue to evaluate opportunities to add new non-interest revenue streams or to grow existing streams; however, significant growth in non-interest income is not expected in the near term. Non-Interest Expense Non-interest expense represents expenses incurred from sources other than interest-bearing liabilities.
Management continues to evaluate opportunities to add non-interest revenue streams and grow existing streams; however, significant growth in non-interest income is not expected in the near term. 38 Non-Interest Expense Non-interest expense represents expenses incurred from sources other than interest-bearing liabilities.
As of December 31, 2022, a total of 596,813 shares remained available for repurchase under the program. Regulatory Capital D uring 2022, 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, 2023, a total of 459,313 shares remained available for repurchase under the program. Regulatory Capital During 2023, the Bank continued to maintain capital ratios at higher levels than required to be considered a “well-capitalized” institution under applicable banking regulations.
The interest rate swap contracts, which were designated as either cash flow hedges or fair value hedges, were intended to mitigate risk associated with rising interest rates by converting floating interest rate payments to a fixed rate or by converting a pool of fixed rate loans to a variable rate.
As of December 31, 2022, the Company held four forward interest rate swap contracts, designated as either cash flow hedges or fair value hedges, that were intended to mitigate risk associated with rising interest rates by converting floating interest rate payments to a fixed rate or by converting a pool of fixed rate loans to a variable rate.
Year Ended December 31, 2022 2021 2020 2019 2018 (Dollars in Thousands, except Per Share Amounts) Results of Operations: Interest income $ 41,197 $ 39,921 $ 40,377 $ 43,588 $ 37,138 Interest expense 4,256 2,950 4,611 6,646 4,350 Net interest income 36,941 36,971 35,766 36,942 32,788 Provision for loan and lease losses 3,308 2,010 2,945 2,714 2,622 Non-interest income 3,451 3,521 5,010 5,366 5,610 Non-interest expense 28,072 32,756 34,299 33,782 32,385 Income before income taxes 9,012 5,726 3,532 5,812 3,391 Provision for income taxes 2,148 1,275 825 1,246 901 Net income $ 6,864 $ 4,451 $ 2,707 $ 4,566 $ 2,490 Per Share Data: Basic net income per share $ 1.13 $ 0.70 $ 0.43 $ 0.71 $ 0.40 Diluted net income per share $ 1.06 $ 0.66 $ 0.40 $ 0.67 $ 0.37 Dividends per share $ 0.14 $ 0.12 $ 0.12 $ 0.09 $ 0.08 Common stock price - High $ 12.00 $ 12.50 $ 12.00 $ 11.93 $ 13.62 Common stock price - Low $ 6.46 $ 7.54 $ 5.18 $ 7.60 $ 7.60 Period end price per share $ 8.68 $ 10.57 $ 9.02 $ 11.61 $ 7.95 Period end shares outstanding (in thousands) 5,812 6,172 6,177 6,158 6,298 Period-End Balance Sheet: Total assets $ 994,667 $ 958,302 $ 890,511 $ 788,738 $ 791,939 Loans, net of allowance for loan and lease losses 764,451 700,030 638,374 545,243 514,867 Allowance for loan and lease losses 9,422 8,320 7,470 5,762 5,055 Investment securities, net 132,657 134,319 91,422 108,356 153,949 Total deposits 870,025 838,126 782,212 683,662 704,725 Short-term borrowings 20,038 10,046 10,017 10,025 527 Long-term borrowings 10,726 10,653 — — — Total shareholders’ equity 85,135 90,064 86,678 84,748 79,437 Book value 14.65 14.59 14.03 13.76 12.61 Performance Ratios: Loans to deposits 87.9 % 83.5 % 81.6 % 79.8 % 73.1 % Net interest margin 4.07 % 4.23 % 4.69 % 5.18 % 5.27 % Return on average assets 0.70 % 0.47 % 0.32 % 0.58 % 0.36 % Return on average equity 7.99 % 5.01 % 3.17 % 5.51 % 3.26 % Asset Quality: Allowance for loan and lease losses as % of loans 1.22 % 1.17 % 1.16 % 1.05 % 0.97 % Nonperforming assets as % of loans and other real estate 0.30 % 0.59 % 0.62 % 0.87 % 0.82 % Nonperforming assets as % of total assets 0.24 % 0.43 % 0.45 % 0.61 % 0.54 % Net charge-offs as a % of average loans 0.30 % 0.16 % 0.21 % 0.38 % 0.57 % Capital Adequacy: Common equity tier 1 risk-based capital ratio 11.07 % 11.36 % 11.78 % 12.78 % 12.62 % Tier 1 risk-based capital ratio 11.07 % 11.36 % 11.78 % 12.78 % 12.62 % Total risk-based capital ratio 12.19 % 12.44 % 12.92 % 13.77 % 13.53 % Tier 1 leverage ratio 9.39 % 9.17 % 8.98 % 9.61 % 8.96 % 25 DESCRIPTION OF THE BUSINESS First US Bancshares, Inc., a Delaware corporation (“Bancshares” and, together with its subsidiaries, the “Company”), is a bank holding company formed in 1983 registered under the Bank Holding Company Act of 1956, as amended (the “BHCA”).
Year Ended December 31, 2023 2022 2021 2020 2019 (Dollars in Thousands, except Per Share Amounts) Results of Operations: Interest income $ 52,806 $ 41,197 $ 39,921 $ 40,377 $ 43,588 Interest expense 15,456 4,256 2,950 4,611 6,646 Net interest income 37,350 36,941 36,971 35,766 36,942 Provision for credit losses 319 3,308 2,010 2,945 2,714 Non-interest income 3,381 3,451 3,521 5,010 5,366 Non-interest expense 29,141 28,072 32,756 34,299 33,782 Income before income taxes 11,271 9,012 5,726 3,532 5,812 Provision for income taxes 2,786 2,148 1,275 825 1,246 Net income $ 8,485 $ 6,864 $ 4,451 $ 2,707 $ 4,566 Per Share Data: Basic net income per share $ 1.42 $ 1.13 $ 0.70 $ 0.43 $ 0.71 Diluted net income per share $ 1.33 $ 1.06 $ 0.66 $ 0.40 $ 0.67 Dividends per share $ 0.20 $ 0.14 $ 0.12 $ 0.12 $ 0.09 Common stock price - High $ 10.44 $ 12.00 $ 12.50 $ 12.00 $ 11.93 Common stock price - Low $ 6.54 $ 6.46 $ 7.54 $ 5.18 $ 7.60 Period end price per share $ 10.31 $ 8.68 $ 10.57 $ 9.02 $ 11.61 Period end shares outstanding (in thousands) 5,735 5,812 6,172 6,177 6,158 Period-End Balance Sheet: Total assets $ 1,072,940 $ 994,667 $ 958,302 $ 890,511 $ 788,738 Total loans 821,791 773,873 708,350 645,844 551,005 Allowance for credit losses on loans 10,507 9,422 8,320 7,470 5,762 Investment securities, net 136,669 132,657 134,319 91,422 108,356 Total deposits 950,191 870,025 838,126 782,212 683,662 Short-term borrowings 10,000 20,038 10,046 10,017 10,025 Long-term borrowings 10,799 10,726 10,653 — — Total shareholders’ equity 90,593 85,135 90,064 86,678 84,748 Book value 15.80 14.65 14.59 14.03 13.76 Performance Ratios: Total loans to deposits 86.5 % 88.9 % 84.5 % 82.6 % 80.6 % Net interest margin 3.87 % 4.07 % 4.23 % 4.69 % 5.18 % Return on average assets 0.82 % 0.70 % 0.47 % 0.32 % 0.58 % Return on average equity 9.88 % 7.99 % 5.01 % 3.17 % 5.51 % Asset Quality: Allowance for credit losses as % of loans 1.28 % 1.22 % 1.17 % 1.16 % 1.05 % Nonperforming assets as % of loans and other real estate 0.37 % 0.30 % 0.59 % 0.62 % 0.87 % Nonperforming assets as % of total assets 0.28 % 0.24 % 0.43 % 0.45 % 0.61 % Net charge-offs as a % of average loans 0.14 % 0.30 % 0.16 % 0.21 % 0.38 % Capital Adequacy: Common equity tier 1 risk-based capital ratio 10.88 % 11.07 % 11.36 % 11.78 % 12.78 % Tier 1 risk-based capital ratio 10.88 % 11.07 % 11.36 % 11.78 % 12.78 % Total risk-based capital ratio 12.11 % 12.19 % 12.44 % 12.92 % 13.77 % Tier 1 leverage ratio 9.36 % 9.39 % 9.17 % 8.98 % 9.61 % 28 DESCRIPTION OF THE BUSINESS First US Bancshares, Inc., a Delaware corporation (“Bancshares” and, together with its subsidiary, the “Company”), is a bank holding company formed in 1983 registered under the Bank Holding Company Act of 1956, as amended (the “BHCA”).
Although some securities in the investment portfolio have legal final maturities exceeding 10 years, a substantial percentage of the portfolio provides monthly principal and interest payments and consists of securities that are readily marketable and easily convertible into cash on short notice. As of December 31, 2022, the investment securities portfolio had an estimated average life of 3.5 years.
Although some securities in the investment portfolio have legal final maturities exceeding 10 years, a substantial percentage of the portfolio provides monthly principal and interest payments and consists of securities that are readily marketable and easily convertible into cash on short notice.
As of December 31, 2022, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 11.07%, its total capital ratio was 12.19%, and its Tier 1 leverage ratio was 9.39%.
As of December 31, 2023, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 10.88%. Its total capital ratio was 12.11%, and its Tier 1 leverage ratio was 9.36%.
Held-to-maturity securities are stated at amortized cost. The calculations of the weighted average yields for each maturity category are based upon yield weighted by the respective costs of the securities.
The calculations of the weighted average yields for each maturity category are based upon yield weighted by the respective costs of the securities.
Non-accruing loans averaged $1.8 million for both years ended December 31, 2022 and 2021. Note B — Loan fees are included in the interest amounts presented.
Non-accruing loans averaged $1.7 million and $1.8 million for the years ended December 31, 2023 and 2022, respectively. (2) Loan fees are included in the interest amounts presented.
As used herein, unless the context suggests otherwise, references to the “Company,” “we,” “us” and “our” refer to Bancshares, as well as the Bank, ALC, and FUSB Reinsurance, collectively. The Bank owns all of the stock of ALC. ALC is a finance company headquartered in Mobile, Alabama.
As used herein, unless the context suggests otherwise, references to the “Company,” “we,” “us” and “our” refer to Bancshares and the Bank, as well as ALC and FUSB Reinsurance (for periods prior to their dissolution), collectively. ALC was a finance company headquartered in Mobile, Alabama.
During the year ended December 31, 2022 the Company completed repurchases of 412,400 shares of its common stock at a weighted average price of $10.87 per share, or $4.5 million in aggregate.
During the year ended December 31, 2023 the Company completed repurchases of 137,500 shares of its common stock at a weighted average price of $10.34 per share, or $1.4 million in aggregate.
Additionally, other real estate and certain other assets acquired in foreclosure are reported at the lower of the recorded investment or fair value of the property, less estimated cost to sell.
These assets and liabilities include securities available-for-sale, impaired loans and derivative instruments. Additionally, other real estate and certain other assets acquired in foreclosure are reported at the lower of the recorded investment or fair value of the property, less estimated cost to sell.
Off-Balance Sheet Obligations The Company does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on its consolidated financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources other than as described in Note 16 “Leases,” Note 17 “Derivative Financial Instruments” and Note 20 “Guarantees, Commitments and Contingencies” in the consolidated financial statements.
Since interest payments under a variable rate cannot be forecasted with certainty, contractual interest during the variable period is not included in the table above. 49 Off-Balance Sheet Obligations The Company does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on its consolidated financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources other than as described in Note 15 “Leases,” Note 16 “Derivative Financial Instruments” and Note 18 “Guarantees, Commitments and Contingencies” in the consolidated financial statements.
Provision for Loan and Lease Losses The provision for loan and lease losses was $3.3 million for the year ended December 31, 2022, compared to $2.0 million for the year ended December 31, 2021.
Provision for Credit Losses The provision for credit losses was $0.3 million for the year ended December 31, 2023, compared to $3.3 million for the year ended December 31, 2022.
As of December 31, 2022, available-for-sale securities totaled $130.8 million, or 98.6% of the total investment portfolio, compared to $130.9 million, or 97.4% of the total investment portfolio, as of December 31, 2021. Available-for-sale securities consisted of residential and commercial mortgage-backed securities, U.S. Treasury securities, corporate bonds and obligations of state and political subdivisions.
As of December 31, 2023, available-for-sale securities totaled $135.6 million, or 99.2% of the total investment portfolio, compared to $130.8 million, or 98.6% of the total investment portfolio, as of December 31, 2022. Available-for-sale securities consisted of residential and commercial mortgage-backed securities, U.S.
As of December 31, 2022 and 2021, the Company had $20.0 million and $10.0 million, respectively, in outstanding short-term borrowings under FHLB advances. In addition, on October 1, 2021, the Company completed a private placement of $11.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes that will mature on October 1, 2031.
In addition, on October 1, 2021, the Company completed a private placement of $11.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes that will mature on October 1, 2031. Net of unamortized debt issuance costs, the subordinated notes were recorded as long-term borrowings totaling $10.8 million and $10.7 million as of December 31, 2023 and 2022, respectively.
At this time, management considers it to be more likely than not that the Company will have sufficient taxable income in the future to allow all deferred tax assets to be realized. Accordingly, a valuation allowance was not established for deferred tax assets as of either December 31, 2022 or 2021.
At this time, management considers it to be more likely than not that the Company will have sufficient taxable income in the future to allow all deferred tax assets to be realized.
Held-to-maturity securities consisted of commercial mortgage-backed securities, obligations of U.S. government-sponsored agencies and obligations of states and political subdivisions. Investment Securities Maturity Schedule The following tables summarize the carrying values and weighted average yield of the available-for-sale and held-to-maturity securities portfolios as of December 31, 2022, according to contractual maturity. Available-for-sale securities are stated at fair value.
Investment Securities Maturity Schedule The following tables summarize the carrying values and weighted average yield of the available-for-sale and held-to-maturity securities portfolios as of December 31, 2023, according to contractual maturity. Available-for-sale securities are stated at fair value. Held-to-maturity securities are stated at amortized cost.
Year Ended December 31, 2022 2021 (Dollars in Thousands) Interest income $ 41,197 $ 39,921 Interest expense 4,256 2,950 Net interest income 36,941 36,971 Provision for loan losses 3,308 2,010 Net interest income after provision for loan losses 33,633 34,961 Non-interest income 3,451 3,521 Non-interest expense 28,072 32,756 Income before income taxes 9,012 5,726 Provision for income taxes 2,148 1,275 Net income $ 6,864 $ 4,451 Basic net income per share $ 1.13 $ 0.70 Diluted net income per share $ 1.06 $ 0.66 Dividends per share $ 0.14 $ 0.12 The discussion that follows summarizes the most significant activity that impacted changes in the Company’s operations during 2022 as compared to 2021, as well as significant changes in the Company’s balance sheet comparing December 31, 2022 to December 31, 2021.
Year Ended December 31, 2023 2022 (Dollars in Thousands) Interest income $ 52,806 $ 41,197 Interest expense 15,456 4,256 Net interest income 37,350 36,941 Provision for credit losses 319 3,308 Net interest income after provision for credit losses 37,031 33,633 Non-interest income 3,381 3,451 Non-interest expense 29,141 28,072 Income before income taxes 11,271 9,012 Provision for income taxes 2,786 2,148 Net income $ 8,485 $ 6,864 Basic net income per share $ 1.42 $ 1.13 Diluted net income per share $ 1.33 $ 1.06 Dividends per share $ 0.20 $ 0.14 The discussion that follows summarizes the most significant activity that impacted changes in the Company’s operations during 2023 as compared to 2022, as well as significant changes in the Company’s balance sheet comparing December 31, 2023 to December 31, 2022.
Deposits and Borrowings Deposits totaled $870.0 million as of December 31, 2022, compared to $838.1 million as of December 31, 2021. Core deposits, which exclude time deposits of $250 thousand or greater, totaled $778.1 million, or 89.4% of total deposits, as of December 31, 2022, compared to $775.1 million, or 92.5% of total deposits, as of December 31, 2021.
As of December 31, 2023, core deposits, which exclude time deposits of $250 thousand or more and all brokered deposits, totaled $819.5 million, or 86.2% of total deposits, compared to $778.1 million, or 89.4% of total deposits, as of December 31, 2022.
Total Assets As of December 31, 2022, the Company's assets totaled $994.7 million, compared to $958.3 million as of December 31, 2021, an increase of 3.8%. Loan Growth Total loans increased by $64.2 million, or 9.0%, as of December 31, 2022, compared to December 31, 2021.
Total Assets As of December 31, 2023, the Company's assets totaled $1,072.9 million, compared to $994.7 million as of December 31, 2022, an increase of 7.9%, primarily due to the loan and deposit growth described below. Loans Total loans increased by $47.9 million, or 6.2%, as of December 31, 2023, compared to December 31, 2022.
Liquidity and Capital Resources The asset portion of the balance sheet provides liquidity primarily from the following sources: (1) excess cash and interest-bearing deposits in banks, (2) federal funds sold, (3) principal payments and maturities of loans and (4) principal payments and maturities from the investment portfolio.
Bancshares’ Board of Directors evaluates dividend payments based on the Company’s level of earnings and the desire to maintain a strong capital base, as well as regulatory requirements relating to the payment of dividends. 46 Liquidity and Capital Resources The asset portion of the balance sheet provides liquidity primarily from the following sources: (1) excess cash and interest-bearing deposits in banks, (2) federal funds sold, (3) principal payments and maturities of loans and (4) principal payments and maturities from the investment portfolio.
For the year ended December 31, 2022, the Company declared total dividends of $0.14 per share, compared to $0.12 per share for the year ended December 31, 2021. Share Repurchases During 2022, the Company completed share repurchases totaling 412,400 shares of its common stock at a weighted average price of $10.87 per share.
Cash Dividends The Company declared cash dividends totaling $0.20 per share on its common stock during 2023, compared to cash dividends totaling $0.14 per share on its common stock during 2022. Share Repurchases During 2023, the Company completed share repurchases totaling 137,500 shares of its common stock at a weighted average price of $10.34 per share.
Financial Highlights For the year ended December 31, 2022, the Company earned net income of $6.9 million, or $1.06 per diluted common share, compared to net income of $4.5 million, or $0.66 per diluted common share, for the year ended December 31, 2021.
Financial Highlights For the year ended December 31, 2023, the Company earned net income of $8.5 million, or $1.33 per diluted common share, compared to net income of $6.9 million, or $1.06 per diluted common share, for the year ended December 31, 2022. 32 Summarized condensed consolidated statements of operations are included below for the years ended December 31, 2023 and 2022, respectively.
Under these requirements, the Bank is subject to minimum risk-based capital and leverage capital requirements, which are administered by the federal banking regulatory agencies. These capital requirements, as defined by federal regulations, involve quantitative and qualitative measures of assets, liabilities and certain off-balance sheet instruments.
These capital requirements, as defined by federal regulations, involve quantitative and qualitative measures of assets, liabilities and certain off-balance sheet instruments.
The following table presents the major components of non-interest income for the periods indicated: Year Ended December 31, 2022 2021 $ Change % Change (Dollars in Thousands) Service charges and other fees on deposit accounts $ 1,154 $ 1,069 $ 85 8.0 % Bank-owned life insurance 451 439 12 2.7 % Net (loss) gain on sale and prepayment of investment securities (83 ) 22 (105 ) NM Lease income 864 830 34 4.1 % Other income 1,065 1,161 (96 ) (8.3 )% Total non-interest income $ 3,451 $ 3,521 $ (70 ) (2.0 )% NM: Not Meaningful The Company’s non-interest income decreased in 2022 compared to 2021 primarily due to nonrecurring net losses on sales of investment securities totaling $83 thousand in 2022, compared to a gain of $22 thousand in 2021.
The following table presents the major components of non-interest income for the periods indicated: Year Ended December 31, 2023 2022 $ Change % Change (Dollars in Thousands) Service charges and other fees on deposit accounts $ 1,197 $ 1,154 $ 43 3.7 % Bank-owned life insurance 471 451 20 4.4 % Net loss on sale and prepayment of investment securities — (83 ) 83 NM Gain on sales of premises and equipment and other assets 17 301 (284 ) (94.4 )% Lease income 949 864 85 9.8 % ATM fee income 415 532 (117 ) (22.0 )% Other income 332 232 100 43.1 % Total non-interest income $ 3,381 $ 3,451 $ (70 ) (2.0 )% NM: Not Meaningful The Company’s non-interest income decreased by $0.1 million comparing 2023 to 2022, due primarily to gains on the sale of premises and equipment that occurred in 2022, but were not repeated in 2023, as well as reductions in ATM fee income.
Year Ended December 31, 2022 2021 Average Balance Interest Annualized Yield/ Rate % Average Balance Interest Annualized Yield/ Rate % (Dollars in Thousands) ASSETS Interest-earning assets: Total loans (Note A) $ 724,639 $ 38,015 5.25 % $ 685,010 $ 38,229 5.58 % Taxable investment securities 141,283 2,631 1.86 % 107,141 1,503 1.40 % Tax-exempt investment securities 2,342 36 1.54 % 3,370 60 1.78 % Federal Home Loan Bank stock 1,247 53 4.25 % 928 34 3.66 % Federal funds sold 584 22 3.77 % 83 — — Interest-bearing deposits in banks 38,379 440 1.15 % 76,972 95 0.12 % Total interest-earning assets 908,474 41,197 4.53 % 873,504 39,921 4.57 % Noninterest-earning assets 65,855 66,782 Total $ 974,329 $ 940,286 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing liabilities: Demand deposits $ 246,124 $ 638 0.26 % $ 236,084 $ 553 0.23 % Savings deposits 208,672 1,204 0.58 % 193,766 599 0.31 % Time deposits 212,591 1,540 0.72 % 226,425 1,517 0.67 % Total interest-bearing deposits 667,387 3,382 0.51 % 656,275 2,669 0.41 % Noninterest-bearing demand deposits 182,032 — — 172,187 — — Total deposits 849,419 3,382 0.40 % 828,462 2,669 0.32 % Borrowings 30,048 874 2.91 % 13,512 281 2.08 % Total funding costs 879,467 4,256 0.48 % 841,974 2,950 0.35 % Other noninterest-bearing liabilities 8,977 9,416 Shareholders’ equity 85,885 88,896 Total $ 974,329 $ 940,286 Net interest income (Note B) $ 36,941 $ 36,971 Net interest margin 4.07 % 4.23 % Note A — For the purpose of these computations, non-accruing loans are included in the average loan amounts outstanding.
Year Ended December 31, 2023 2022 Average Balance Interest Annualized Yield/ Rate % Average Balance Interest Annualized Yield/ Rate % (Dollars in Thousands) ASSETS Interest-earning assets: Total loans (1) $ 795,446 $ 47,749 6.00 % $ 724,639 $ 38,015 5.25 % Taxable investment securities 127,653 2,858 2.24 % 141,283 2,632 1.86 % Tax-exempt investment securities 1,042 13 1.25 % 2,342 36 1.54 % Federal Home Loan Bank stock 1,264 93 7.36 % 1,247 53 4.25 % Federal funds sold 1,841 95 5.16 % 584 22 3.77 % Interest-bearing deposits in banks 38,111 1,998 5.24 % 38,379 439 1.14 % Total interest-earning assets 965,357 52,806 5.47 % 908,474 41,197 4.53 % Noninterest-earning assets 63,765 65,855 Total $ 1,029,122 $ 974,329 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing liabilities: Demand deposits $ 212,010 $ 777 0.37 % $ 246,124 $ 638 0.26 % Savings deposits 229,238 5,007 2.18 % 208,672 1,204 0.58 % Time deposits 305,848 8,566 2.80 % 212,591 1,540 0.72 % Total interest-bearing deposits 747,096 14,350 1.92 % 667,387 3,382 0.51 % Noninterest-bearing demand deposits 160,598 — — 182,032 — — Total deposits 907,694 14,350 1.58 % 849,419 3,382 0.40 % Borrowings 26,252 1,106 4.21 % 30,048 874 2.91 % Total funding costs 933,946 15,456 1.65 % 879,467 4,256 0.48 % Other noninterest-bearing liabilities 9,302 8,977 Shareholders’ equity 85,874 85,885 Total $ 1,029,122 $ 974,329 Net interest income (2) $ 37,350 $ 36,941 Net interest margin 3.87 % 4.07 % (1) For the purpose of these computations, non-accruing loans are included in the average loan amounts outstanding.
Loan fees totaled $0.9 million and $1.7 million for 2022 and 2021, respectively. 33 The following table summarizes the impact of variances in volume and rate of interest-earning assets and interest-bearing liabilities on components of net interest income. 2022 Compared to 2021 Increase (Decrease) Due to Change In: 2021 Compared to 2020 Increase (Decrease) Due to Change In: Volume Average Rate Net Volume Average Rate Net (Dollars in Thousands) Interest earned on: Total loans $ 2,212 $ (2,426 ) $ (214 ) $ 6,145 $ (6,167 ) $ (22 ) Taxable investments 479 649 1,128 143 (401 ) (258 ) Tax-exempt investments (18 ) (6 ) (24 ) 19 (14 ) 5 Federal Home Loan Bank stock 12 7 19 (9 ) (8 ) (17 ) Federal funds 0 22 22 (44 ) (1 ) (45 ) Interest-bearing deposits in banks (48 ) 393 345 37 (156 ) (119 ) Total interest-earning assets 2,637 (1,361 ) 1,276 6,291 (6,747 ) (456 ) Interest expense on: Demand deposits 24 61 85 132 (156 ) (24 ) Savings deposits 46 559 605 145 (302 ) (157 ) Time deposits (93 ) 116 23 (99 ) (1,527 ) (1,626 ) Other borrowings 344 249 593 45 101 146 Total interest-bearing liabilities 321 985 1,306 223 (1,884 ) (1,661 ) Increase (decrease) in net interest income $ 2,316 $ (2,346 ) $ (30 ) $ 6,068 $ (4,863 ) $ 1,205 Note: Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates.
Loan fees totaled $0.6 million and $0.9 million for the years ended December 31, 2023 and December 31, 2022, respectively. 36 The following table summarizes the impact of variances in volume and rate of interest-earning assets and interest-bearing liabilities on components of net interest income. 2023 Compared to 2022 Increase (Decrease) Due to Change In: 2022 Compared to 2021 Increase (Decrease) Due to Change In: Volume Average Rate Net Volume Average Rate Net (Dollars in Thousands) Interest earned on: Total loans $ 3,715 $ 6,019 $ 9,734 $ 2,212 $ (2,426 ) $ (214 ) Taxable investment securities (254 ) 480 226 479 650 1,129 Tax-exempt investment securities (20 ) (3 ) (23 ) (18 ) (6 ) (24 ) Federal Home Loan Bank stock 1 39 40 12 7 19 Federal funds sold 47 26 73 0 22 22 Interest-bearing deposits in banks (3 ) 1,562 1,559 (48 ) 392 344 Total interest-earning assets 3,486 8,123 11,609 2,637 (1,361 ) 1,276 Interest expense on: Demand deposits (88 ) 227 139 24 61 85 Savings deposits 119 3,684 3,803 46 559 605 Time deposits 676 6,350 7,026 (93 ) 116 23 Borrowings (110 ) 342 232 344 249 593 Total interest-bearing liabilities 597 10,603 11,200 321 985 1,306 Increase (decrease) in net interest income $ 2,889 $ (2,480 ) $ 409 $ 2,316 $ (2,346 ) $ (30 ) Note: Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates.
Core deposits, which exclude time deposits of $250 thousand or more, provide a relatively stable funding source that supports earning assets. Core deposits totaled $778.1 million, or 89.4% of total deposits, as of December 31, 2022, compared to $775.1 million, or 92.5% of total deposits, as of December 31, 2021.
As of December 31, 2023, core deposits, which exclude time deposits of $250 thousand or more and all brokered deposits, totaled $819.5 million, or 86.2% of total deposits, compared to $778.1 million, or 89.4% of total deposits, as of December 31, 2022.
The unfunded component of these commitments is not recorded in the consolidated balance sheets.
The unfunded component of these commitments is not recorded in the consolidated balance sheets. These commitments are further discussed in Note 18, “Guarantees, Commitments and Contingencies,” in the consolidated financial statements.
Fair Value Measurements Portions of the Company’s assets and liabilities are carried at fair value, with changes in fair value recorded either in earnings or accumulated other comprehensive income (loss). These assets and liabilities include securities available-for-sale, impaired loans and derivative instruments.
Accordingly, a valuation allowance was not established for deferred tax assets as of either December 31, 2023 or 2022. 31 Fair Value Measurements Portions of the Company’s assets and liabilities are carried at fair value, with changes in fair value recorded either in earnings or accumulated other comprehensive income (loss).
Liquidity management involves the continual monitoring of the sources and uses of funds to maintain an acceptable cash position. Long-term liquidity management focuses on considerations related to the total balance sheet structure. The Bank manages the pricing of its deposits to maintain a desired deposit balance.
In addition, federal funds purchased, FHLB advances, securities sold under agreements to repurchase and short-term and long-term borrowings are additional sources of available liquidity. Liquidity management involves the continual monitoring of the sources and uses of funds to maintain an acceptable cash position. Long-term liquidity management focuses on considerations related to the total balance sheet structure.
Subsequent to December 31, 2022, the Company terminated all four interest rate swap contracts that were in place as of December 31, 2022 and recorded deferred gains totaling $2.2 million. The deferred gains will be accreted to net interest income over the remaining life of the original term of each swap.
In both 2023 and 2022, the Company terminated certain interest rate swap contracts that had previously been in place, recording deferred gains of $2.1 million and $0.3 million in 2023 and 2022, respectively. The deferred gains are being accreted to net interest income over the remaining life of the original term of each swap.
The Bank provides a wide range of commercial banking services to small- and medium-sized businesses, property managers, business executives, professionals and other individuals. The Bank also performs indirect lending through third-party retailers and currently conducts this lending in 12 states, including Alabama, Florida, Georgia, Kentucky, Mississippi, Missouri, North Carolina, Oklahoma, South Carolina, Tennessee, Texas and Virginia.
The Bank also performs indirect lending through third-party retailers and currently conducts this lending in 17 states, including Alabama, Arkansas, Florida, Georgia, Indiana, Iowa, Kansas, Kentucky, Mississippi, Missouri, Nebraska, North Carolina, Oklahoma, South Carolina, Tennessee, Texas and Virginia.
For the year ended December 31, 2022, the Company’s funding costs (including interest and non-interest bearing deposits and borrowings) totaled 0.48%, compared to 0.35% for the year ended December 31, 2021. Shareholders’ Equity As of December 31, 2022, shareholders’ equity totaled $85.1 million, compared to $90.1 million as of December 31, 2021.
Net interest margin was 3.87% for the year ended December 31, 2023, compared to 4.07% for the year ended December 31, 2022. The Company’s total funding costs, including the cost of interest and non-interest bearing deposits, as well as borrowings, increased to 1.65% during the year ended December 31, 2023, compared to 0.48% during the year ended December 31, 2022.
The note is callable by the Company after the first five years. If not called, the interest rate becomes variable. Since interest payments under a variable rate cannot be forecasted with certainty, contractual interest during the variable period is not included in the table above.
The note is callable by the Company after the first five years. If not called, the interest rate becomes variable.
The estimates include accounting for the allowance for loan losses, goodwill and other intangible assets, other real estate owned, valuation of deferred tax assets and fair value measurements.
These estimates are necessary to comply with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and general banking practices. The estimates include accounting for the allowance for credit losses, goodwill and other intangible assets, other real estate owned, valuation of deferred tax assets and fair value measurements.
One of management’s primary focuses continues to be business simplification and process improvements in an effort to continue improving the Company’s overall efficiency levels. 36 Provision for Income Taxes The provision for income taxes was $2.1 million and $1.3 million for the years ended December 31, 2022 and 2021, respectively.
Accordingly, management will remain focused on efforts to streamline business processes in an effort to continue to improve the Company’s overall efficiency levels. Provision for Income Taxes The provision for income taxes was $2.8 million and $2.1 million for the years ended December 31, 2023 and 2022, respectively.
These commitments are further discussed in Note 20, “Guarantees, Commitments and Contingencies,” in the consolidated financial statements. 45 The following table summarizes the Company’s contractual obligations as of December 31, 2022: Payment Due by Period Contractual Obligations Total Less than One Year One to Three Years Three to Five Years More than Five Years (Dollars in Thousands) Time deposits $ 252,712 $ 115,494 $ 119,680 $ 17,439 $ 99 Commitments to extend credit 186,169 186,169 — — — Subordinated notes (1) 12,540 385 770 385 11,000 FHLB advances 20,000 20,000 — — — Operating leases 2,146 432 777 699 238 Standby letters of credit 556 556 — — — Total $ 474,123 $ 323,036 $ 121,227 $ 18,523 $ 11,337 (1) Contractual obligations for the subordinated notes include the contractual fixed interest payments during the first five years of the note, as well as the final principal payment at the end of the 10-year term of the note.
The following table summarizes the Company’s contractual obligations as of December 31, 2023: Payment Due by Period Contractual Obligations Total Less than One Year One to Three Years Three to Five Years More than Five Years (Dollars in Thousands) Time deposits $ 328,512 $ 173,648 $ 148,359 $ 6,477 $ 28 Commitments to extend credit 141,121 141,121 — — — Subordinated notes (1) 12,155 385 770 — 11,000 FHLB advances 10,000 10,000 — — — Operating leases 2,499 395 597 577 930 Standby letters of credit 669 669 — — — Total $ 494,956 $ 326,218 $ 149,726 $ 7,054 $ 11,958 (1) Contractual obligations for the subordinated notes include the contractual fixed interest payments during the first five years of the note, as well as the final principal payment at the end of the 10-year term of the note.
Short-Term Borrowings (Maturity Less Than One Year) Long-Term Borrowings (Maturity One Year or Greater) (Dollars in Thousands) Other interest-bearing liabilities outstanding at year-end: 2022 $ 20,038 $ 10,726 2021 $ 10,046 $ — Weighted average interest rate at year-end: 2022 4.40 % 4.20 % 2021 0.18 % 4.20 % Maximum amount outstanding at any month end: 2022 $ 48,095 $ 10,726 2021 $ 10,046 $ 10,653 Average amount outstanding during the year: 2022 $ 19,293 $ 10,689 2021 $ 10,028 $ 2,682 Weighted average interest rate during the year: 2022 2.44 % 4.20 % 2021 0.17 % 4.20 % Shareholders’ Equity The Company has historically placed significant emphasis on maintaining its strong capital base and continues to do so.
Short-Term Borrowings (Maturity Less Than One Year) Long-Term Borrowings (Maturity One Year or Greater) (Dollars in Thousands) Other interest-bearing liabilities outstanding at year-end: 2023 $ 10,000 $ 10,799 2022 $ 20,038 $ 10,726 Weighted average interest rate at year-end: 2023 5.46 % 4.20 % 2022 4.40 % 4.20 % Maximum amount outstanding at any month end: 2023 $ 35,048 $ 10,799 2022 $ 48,095 $ 10,726 Average amount outstanding during the year: 2023 $ 15,438 $ 10,766 2022 $ 19,293 $ 10,689 Weighted average interest rate during the year: 2023 5.12 % 4.20 % 2022 2.44 % 4.20 % Shareholders’ Equity As of December 31, 2023, shareholders’ equity totaled $90.6 million, or 8.4% of total assets, compared to $85.1 million, or 8.6% of total assets, as of December 31, 2022.
As of December 31, 2022, the investment securities portfolio, including both the available-for-sale and held-to-maturity portfolios, totaled $132.7 million, compared to $134.3 million as of December 31, 2021. Management monitors its liquidity position, including forecasted expectations related to loan growth, when making determinations about whether to re-invest in the securities portfolio.
Investment securities, including both the available-for-sale and held-to-maturity portfolios, totaled $136.7 million as of December 31, 2023, compared to $132.7 million as of December 31, 2022. The expected average life of securities in the investment portfolio was 3.9 years as of December 31, 2023, compared to 3.5 years as of December 31, 2022.
The liability portion of the balance sheet provides liquidity through interest-bearing and non-interest-bearing deposit accounts, which represent the Company’s primary sources of funds. In addition, federal funds purchased, FHLB advances, securities sold under agreements to repurchase and short-term and long-term borrowings are additional sources of available liquidity.
These activities are also funded by cash flows from loan payments, as well as increases in deposits and short-term borrowings. The liability portion of the balance sheet provides liquidity through interest-bearing and non-interest-bearing deposit accounts, which represent the Company’s primary sources of funds.
In addition, the Company had $45.0 million and $46.0 million in unused established federal funds lines as of December 31, 2022 and 2021, respectively. The Company believes that these potential funding sources will continue to be available.
The Company had up to $279.4 million and $246.8 million in remaining unused credit from the FHLB (subject to available collateral) as of December 31, 2023 and 2022, respectively. In addition, the Company had $48.0 million and $45.0 million in unused established federal funds lines as of December 31, 2023 and 2022, respectively.
As a percentage of total assets, non-performing assets were reduced to 0.24% as of December 31, 2022, compared to 0.43% as of December 31, 2021. As a percentage of average loans, net charge-offs increased to 0.30% for the year ended December 31, 2022, compared to 0.16% for the year ended December 31, 2021.
The Company’s net charge-offs as a percentage of average loans totaled 0.14% during the year ended December 31, 2023, compared to 0.30% during the year ended December 31, 2022. As of December 31, 2023, the Company’s allowance for credit losses on loans as a percentage of total loans was 1.28%, compared to 1.22% as of December 31, 2022.
The following table presents the major components of non-interest expense for the periods indicated: Year Ended December 31, 2022 2021 $ Change % Change (Dollars in Thousands) Salaries and employee benefits $ 16,418 $ 19,157 $ (2,739 ) (14.3 )% Net occupancy and equipment expense 3,281 4,388 (1,107 ) (25.2 )% Computer services 1,639 1,832 (193 ) (10.5 )% Insurance expense and assessments 1,250 1,361 (111 ) (8.2 )% Fees for professional services 1,060 1,275 (215 ) (16.9 )% Postage, stationery and supplies 614 802 (188 ) (23.4 )% Telephone/data communication 682 903 (221 ) (24.5 )% Other real estate/foreclosure expense, net (331 ) (371 ) 40 (10.8 )% Other 3,459 3,409 50 1.5 % Total non-interest expense $ 28,072 $ 32,756 $ (4,684 ) (14.3 )% Non-interest expense was reduced in 2022, compared to 2021, due primarily to the strategic initiatives executed by the Company beginning in the third quarter of 2021.
The following table presents the major components of non-interest expense for the periods indicated: Year Ended December 31, 2023 2022 $ Change % Change (Dollars in Thousands) Salaries and employee benefits $ 16,076 $ 16,418 $ (342 ) (2.1 )% Net occupancy and equipment 3,479 3,281 198 6.0 % Computer services 1,756 1,639 117 7.1 % Insurance expense and assessments 1,583 1,250 333 26.6 % Fees for professional services 1,105 1,060 45 4.2 % Postage, stationery and supplies 620 614 6 1.0 % Telephone/data communication 722 682 40 5.9 % Collection and recoveries 292 261 31 11.9 % Directors fees 471 479 (8 ) (1.7 )% Software amortization 412 460 (48 ) (10.4 )% Other real estate/foreclosure expense, net 68 (331 ) 399 (120.5 )% Other expense 2,557 2,259 298 13.2 % Total non-interest expense $ 29,141 $ 28,072 $ 1,069 3.8 % The Company’s non-interest expense increased by 3.8% comparing 2023 to 2022.
Available-for-Sale Stated Maturity as of December 31, 2022 Within One Year After One But Within Five Years After Five But Within Ten Years After Ten Years Amount Yield Amount Yield Amount Yield Amount Yield (Dollars in Thousands) Investment securities available-for-sale: Mortgage-backed securities: Residential $ 6 3.42 % $ 5,639 2.35 % $ 37,356 1.81 % $ 5,227 1.85 % Commercial 6 7.17 % 2,510 1.81 % 3,211 1.92 % 5,967 4.81 % Obligations of states and political subdivisions 500 3.25 % 512 1.09 % — — 1,060 1.09 % Corporate notes — — — — 15,920 3.48 % — — U.S.
Available-for-Sale Stated Maturity as of December 31, 2023 Within One Year After One But Within Five Years After Five But Within Ten Years After Ten Years Amount Yield Amount Yield Amount Yield Amount Yield (Dollars in Thousands) Investment securities available-for-sale: Mortgage-backed securities: Residential $ — $ — $ 4,948 2.57 % $ 26,638 1.94 % $ 13,142 2.77 % Commercial — — 3,190 2.46 % 2,769 3.01 % 3,081 2.07 % Obligations of U.S. government-sponsored agencies — — — — 7,107 1.58 % 4,174 2.82 % Obligations of states and political subdivisions — — 523 6.49 % 1,035 3.00 % — — Corporate notes — — — — 14,957 2.18 % — — U.S.
Management believes that the Company has adequate sources of liquidity to cover its contractual obligations and commitments over the next twelve months. 44 Regulatory Capital The Bank is subject to the revised capital requirements as described in the section captioned “Supervision and Regulation – Capital Adequacy” included in Part I, Item I of this report.
Regulatory Capital The Bank is subject to the revised capital requirements as described in the section captioned “Supervision and Regulation – Capital Adequacy” included in Part I, Item I of this report. Under these requirements, the Bank is subject to minimum risk-based capital and leverage capital requirements, which are administered by the federal banking regulatory agencies.
However, management does not rely solely upon the investment portfolio to generate cash flows to fund loans, capital expenditures, dividends, debt repayment and other cash requirements. These activities are also funded by cash flows from loan payments, as well as increases in deposits and short-term borrowings.
The investment securities portfolio had an estimated average life of 3.9 years and 3.5 years as of December 31, 2023 and 2022, respectively. However, management does not rely solely upon the investment portfolio to generate cash flows to fund loans, capital expenditures, dividends, debt repayment and other cash requirements.
In March 2022, the Federal Reserve Board (FRB) raised the target federal funds rate for the first time in over three years, and between March 16, 2022 and February 1, 2023 increased the federal funds rate by a total of 450 basis points. Further increases are expected in 2023 as the FRB continues its efforts to reduce inflation.
In its effort to reduce inflation, the FRB raised the target federal funds rate by 525 basis points between March 2022 and July 2023. As of December 31, 2023, the target federal funds rate was in a range of 5.25% to 5.50%.
However, various economic and competitive factors could affect this funding source in the future, including increased competition from other financial institutions in deposit gathering, national and local economic conditions and interest rate policies adopted by the Federal Reserve and other central banks. 41 Average Daily Amount of Deposits and Rates The average daily amount of deposits and rates paid on such deposits are summarized for the periods indicated in the following table: 2022 2021 Average Amount Rate Average Amount Rate (Dollars in Thousands) Non-interest-bearing demand deposit accounts $ 182,032 — $ 172,187 — Interest-bearing demand deposit accounts 246,124 0.26 % 236,084 0.23 % Savings deposits 208,672 0.58 % 193,766 0.31 % Time deposits 212,591 0.72 % 226,425 0.67 % Total deposits $ 849,419 0.40 % $ 828,462 0.32 % Total interest-bearing deposits $ 667,387 0.51 % $ 656,275 0.41 % As of December 31, 2022 and 2021, uninsured demand and savings deposits (deposits in excess of $250 thousand, which is the maximum amount for federal deposit insurance) totaled $148.3 million and $156.9 million, respectively.
However, various economic and competitive factors could affect this funding source in the future, including increased competition from other financial institutions in deposit gathering, national and local economic conditions, and interest rate policies adopted by the FRB and other central banks. 44 Average Daily Amount of Deposits and Rates The average daily amount of deposits and rates paid on such deposits are summarized for the periods indicated in the following table: 2023 2022 Average Amount Rate Average Amount Rate (Dollars in Thousands) Non-interest-bearing demand deposit accounts $ 160,598 — $ 182,032 — Interest-bearing demand deposit accounts 212,010 0.37 % 246,124 0.26 % Savings deposits 229,238 2.18 % 208,672 0.58 % Time deposits 305,848 2.80 % 212,591 0.72 % Total deposits $ 907,694 1.58 % $ 849,419 0.40 % Total interest-bearing deposits $ 747,096 1.92 % $ 667,387 0.51 % Maturities of time deposits of greater than $250 thousand, as well as brokered deposits, outstanding as of December 31, 2023 and 2022 are summarized in the following table: Maturities December 31, 2023 2022 (Dollars in Thousands) Three months or less $ 12,167 $ 22,024 Over three through six months 26,032 1,976 Over six through twelve months 24,258 16,553 Over twelve months 68,213 52,244 Total $ 130,670 $ 92,797 Maturities of time certificates of deposit of greater than $100 thousand and less than $250 thousand outstanding as of December 31, 2023 and 2022 are summarized as follows: Maturities December 31, 2023 2022 (Dollars in Thousands) Three months or less $ 7,521 $ 7,971 Over three through six months 9,257 5,968 Over six through twelve months 32,323 8,834 Over twelve months 46,788 45,156 Total $ 95,889 $ 67,929 45 Other Interest-Bearing Liabilities Other interest-bearing liabilities consist of federal funds purchased, securities sold under agreements to repurchase, FHLB advances and subordinated debt that are used by the Company as alternative sources of funds.
EXECUTIVE OVERVIEW Update on Strategic Initiatives Beginning in 2021, the Company initiated certain strategic initiatives designed to improve the Company’s operating efficiency, focus the Company’s loan growth activities, and fortify asset quality. The discussion below provides an update as of December 31, 2022 regarding these ongoing strategic initiatives.
EXECUTIVE OVERVIEW During the third quarter of 2021, the Company executed strategic initiatives that were designed to improve operating efficiency, focus the Company’s loan growth activities, and fortify asset quality. The most significant component of these initiatives was the cessation of new business at ALC.
The Company’s net charge-offs totaled $2.2 million, or 0.30% of average loans, in 2022, compared to $1.2 million, or 0.16% of average loans, in 2021. Of the $2.2 million in net charge-offs in 2022, $1.9 million was associated ALC’s loans, while the remaining $0.3 million was associated with the Bank’s portfolio.
The Company’s net charge-offs totaled $1.1 million in 2023, compared to $2.2 million in 2022. The reduction included a decrease of $1.7 million in net charge-offs associated with ALC’s portfolio, partially offset by an increase of $0.6 million in net charge-offs associated with the indirect consumer portfolio.
Additionally, the Company’s borrowers could be negatively impacted by rising expense levels, leading to deterioration of credit quality and/or reductions in the Company’s lending activities. The higher interest rate environment has also led to unrealized losses in the Company’s investment portfolio which consists primarily of fixed rate instruments.
Additionally, the Company’s borrowers could be negatively impacted by rising expense levels, leading to deterioration of credit quality and/or reductions in the Company’s lending activity. 29 CRITICAL ACCOUNTING ESTIMATES The preparation of the Company’s consolidated financial statements requires management to make subjective judgments associated with estimates.
During the third quarter of 2021, the Company closed four banking offices located in Bucksville, Columbiana and south Tuscaloosa, Alabama, as well as Ewing, Virginia. The Bank has two wholly owned subsidiaries: Acceptance Loan Company, Inc., an Alabama corporation (“ALC”), and FUSB Reinsurance, Inc., an Arizona corporation (“FUSB Reinsurance”).
Previously, the Bank had two wholly owned subsidiaries: Acceptance Loan Company, Inc., an Alabama corporation (“ALC”), and FUSB Reinsurance, Inc., an Arizona corporation (“FUSB Reinsurance”). Both ALC and FUSB Reinsurance were dissolved in 2023, after all remaining assets and liabilities of these entities were transferred to the Bank.
Held-to-maturity securities are recorded at amortized cost and represent securities that the Company both intends and has the ability to hold to maturity. As of December 31, 2022, held-to-maturity securities totaled $1.9 million, or 1.4% of the total investment portfolio, compared to $3.4 million, or 2.6% of the total investment portfolio, as of December 31, 2021.
Treasury securities, corporate notes, obligations of U.S. government-sponsored agencies, and obligations of state and political subdivisions. 39 Held-to-maturity securities are recorded at amortized cost and represent securities that the Company both intends and has the ability to hold to maturity.
The Company benefits from a strong core deposit base, a liquid investment securities portfolio and access to funding from a variety of sources, including federal funds lines, Federal Home Loan Bank advances and brokered deposits. 32 RESULTS OF OPERATIONS Net Interest Income Net interest income is calculated as the difference between interest and fee income generated from earning assets and the interest expense paid on deposits and borrowed funds.
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, FHLB advances, brokered deposits, and funding capacity with the FRB. In response to heightened liquidity concerns in the banking industry, during 2023 management undertook measures designed to enhance the Company’s liquidity position.
The growth in these categories was partially offset by reductions in ALC’s loans, construction loans and Paycheck Protection Plan (PPP) loans during the year ended December 31, 2022. Asset Quality The Company’s non-performing assets, including loans in non-accrual status and OREO, totaled $2.3 million as of December 31, 2022, compared to $4.2 million as of December 31, 2021.
Asset Quality Nonperforming assets, including loans in non-accrual status and OREO, totaled $3.0 million as of December 31, 2023 compared to $2.3 million as of December 31, 2022. The increase in nonperforming assets resulted primarily from one commercial real estate loan that moved into nonaccrual status during the third quarter of 2023.
The decrease in shareholders’ equity resulted from increases in accumulated other comprehensive loss due to declines in the market value of the Company’s available-for-sale investment portfolio, as well as repurchases of shares of the Company’s common stock during the year ended December 31, 2022.
The increase in shareholders’ equity resulted from increased earnings, net of dividends paid, combined with valuation increases in the Company’s available-for-sale investment portfolio that reduced accumulated other comprehensive loss.