GlobeNewswire Inc | Jul 29, 2020 04:10PM EDT

July 29, 2020

BIRMINGHAM, Ala., July 29, 2020 (GLOBE NEWSWIRE) -- First US Bancshares, Inc. (Nasdaq: FUSB) (the Company), the parent company of First US Bank (the Bank), today reported net income of $0.4 million, or $0.06 per diluted share, for the quarter ended June 30, 2020 (2Q2020), compared to $0.8 million, or $0.13 per diluted share, for the quarter ended March 31, 2020 (1Q2020) and $1.0 million, or $0.15 per diluted share, for the quarter ended June 30, 2019 (2Q2019). For the six months ended June 30, 2020, the Companys net income totaled $1.3 million, or $0.19 per diluted share, compared to $2.2 million, or $0.33 per diluted share, for the six months ended June 30, 2019. Earnings for both the second quarter and six months ended June 30, 2020 were significantly impacted by the economic ramifications of the COVID-19 pandemic, including compression of net interest margin, increased provisions for loan losses, substantial growth in deposit balances and changes in borrowing activities.

We remain focused on delivering for our customers, employees, communities and shareholders during this unprecedented time, stated James F. House, President and CEO of the Company. Our strong digital capabilities have enabled us to effectively support our customers and employees in a safe and effective manner throughout the pandemic. In addition, we continue to believe that the strength and stability of the Companys balance sheet will serve us well during the uncertain times that lie ahead, continued Mr. House.

Second Quarter 2020 Highlights

Net Interest Income 2Q2020 net interest income decreased by $0.3 million and $0.6 million, respectively, compared to 1Q2020 and 2Q2019. The decrease compared to both prior quarters resulted primarily from margin compression, as interest-earning assets repriced more quickly than interest-bearing liabilities following the 150-basis point reduction in the federal funds rate in March. Net interest margin in 2Q2020 decreased 32 basis points compared to 1Q2020, and 56 basis points compared to 2Q2019.

The COVID-19 pandemic has reduced economic activity and increased liquidity amongst deposit customers, consequently increasing the Companys cash balances significantly during the quarter. In the current environment, the excess cash balances earn low yields, which has put significant downward pressure on net interest margin. In addition, higher-yielding direct consumer loans at the Companys wholly owned subsidiary, Acceptance Loan Company (ALC), decreased in 2Q2020 due to reduced economic activity and greater availability of cash amongst consumer borrowers. The decrease in direct consumer volume is contrary to historical seasonal trends at ALC.

During 2Q2020, management continued efforts to reprice deposit products in a manner consistent with the declining interest rate environment. The weighted average annualized rate paid for interest-bearing liabilities decreased to 0.80% for 2Q2020, compared to 1.04% for 1Q2020 and 1.17% for 2Q2019. Annualized total funding costs (including both interest-bearing and non-interest-bearing deposits and borrowings) decreased to 0.64% for 2Q2020, compared to 0.87% for 1Q2020 and 0.98% for 2Q2019. If the current interest rate environment continues, management expects to further reduce interest costs as interest-bearing liabilities continue to reprice.

Balance Sheet Growth Total assets as of June 30, 2020 increased by $57.2 million, or 7.3%, compared to March 31, 2020. Liabilities experienced significant growth in 2Q2020 as a result of inflows of deposits during the quarter. Deposit growth reflected the impact of the COVID-19 pandemic on both business and consumer deposit holders, including preferences for liquidity, loan payment deferrals, tax payment deferrals, stimulus checks and lower consumer spending. Total deposits as of June 30, 2020 were $55.7 million, or 8.2%, higher than deposit balances as of March 31, 2020. Of the total increase in deposits, $37.5 million represented non-interest-bearing deposits, while $18.2 million were interest-bearing.

Lending Activity Total loans increased by $26.4 million during 2Q2020. Growth in indirect sales lending totaled $20.0 million for the quarter. The Companys indirect sales portfolio is comprised of loans secured by collateral that generally includes recreational vehicles, campers, boats and horse trailers. Effective January 1, 2020, the portfolio was transferred from ALC to the Bank, and, during the pandemic, demand for this financing grew substantially as consumers sought alternatives to more traditional travel and leisure activities. In addition to indirect lending, the Banks commercial lending activities resulted in growth of $13.8 million from the Paycheck Protection Program (PPP) administered by the Small Business Administration (SBA), as well as $1.5 million in growth in real estate loans. Loan growth during the quarter was partially offset by decreases in the Banks commercial and industrial portfolio totaling $6.8 million, as well as a reduction in consumer lending, primarily through ALCs branch system, that totaled $1.6 million.

Loan Loss Provisions The ratio of net charge-offs to average loans was 0.27% annualized for 2Q2020, compared to 0.28% annualized for 1Q2020 and 0.43% annualized for 2Q2019. Although net charge-off experience improved, due to uncertainty related to the ultimate economic impact of the pandemic, the Company continued to increase qualitative factors in the calculation of the allowance for loan and lease losses, resulting in increased loan loss provisioning during 2Q2020. The provision for loan and lease losses totaled $0.9 million during 2Q2020, compared to $0.6 million during 1Q2020 and $0.7 million during 2Q2019. The allowance as a percentage of total loans increased to 1.15% (excluding PPP loans, which are guaranteed by the SBA) as of June 30, 2020, compared to 1.09% as of March 31, 2020 and 0.98% as of June 30, 2019.

In accordance with relevant accounting guidance for smaller reporting companies, the Company has not yet adopted the Current Expected Credit Loss (CECL) accounting model for the calculation of credit losses. Management believes that the allowance for loan and lease losses as of June 30, 2020, which was calculated under an incurred loss model, was sufficient to absorb losses in the Companys loan portfolio based on circumstances existing as of the balance sheet date. However, the economic environment as a result of the COVID-19 pandemic remains uncertain, and accordingly, management will continue to closely monitor the impact of changing economic circumstances on the Companys loan portfolio.

Asset Quality Non-performing assets, including loans in non-accrual status and other real estate owned (OREO), were $4.4 million as of June 30, 2020, compared to $4.8 million as of December 31, 2019. As a percentage of total assets, non-performing assets totaled 0.52% as of June 30, 2020, compared to 0.61% as of December 31, 2019.

Non-interest Income Non-interest income remained consistent, totaling $1.3 million in 2Q2020, 1Q2020 and 2Q2019. However, as a result of reduced economic activity, the Company did experience reductions in certain components of non-interest income, including service charges and credit insurance income, during 2Q2020 as compared to 1Q2020. These reductions, which totaled approximately $0.3 million, were offset by gains on the sale of investment securities during the quarter. Non-interest income totaled $2.6 million for both of the six-month periods ended June 30, 2020 and 2019.

Non-interest Expense Non-interest expense totaled $8.6 million during 2Q2020, compared to $8.5 million during both 1Q2020 and 2Q2019. For the six-month period ended June 30, 2020, non-interest expense totaled $17.1 million, compared to $17.0 million for the six months ended June 30, 2019.

Provision for Income Taxes The Companys effective tax rate was 22.6% for 2Q2020, compared to 23.6% for 1Q2020 and 23.0% for 2Q2019. For the six months ended June 30, 2020, the Companys effective tax rate was 23.3%, compared to 22.5% for the six months ended June 30, 2019.

Cash Dividend The Company declared a cash dividend of $0.03 per share on its common stock in both 2Q2020 and 1Q2020, resulting in a dividend of $0.06 per share for the six months ended June 30, 2020, compared to $0.04 per share for the six months ended June 30, 2019.

Regulatory Capital During 2Q2020, the Bank continued to maintain capital ratios at higher levels than the ratios required to be considered a well-capitalized institution under applicable banking regulations. As of June 30, 2020, the Banks common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 12.84%. Its total capital ratio was 13.94%, and its Tier 1 leverage ratio was 9.36%.

Liquidity As of June 30, 2020, the Company continued to maintain excess funding capacity sufficient to provide adequate liquidity for loan growth, capital expenditures and ongoing operations. The Company benefits from a strong core deposit base, a liquid investment securities portfolio and access to funding from a variety of sources, including federal funds lines, Federal Home Loan Bank advances and brokered deposits.

COVID-19 Borrower Support Actions Following the declaration of COVID-19 as a global pandemic in March 2020, the Company participated in a number of actions to support borrowers, including the origination of PPP loans to deliver funding to small business owners, as well as processing loan payment deferments for consumer and business borrowers.

About First US Bancshares, Inc.

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

Forward-Looking Statements

This press release contains forward-looking statements, as defined by federal securities laws. Statements contained in this press release that are not historical facts are forward-looking statements. These statements may address issues that involve significant risks, uncertainties, estimates and assumptions made by management. The Company undertakes no obligation to update these statements following the date of this press release, except as required by law. In addition, the Company, through its senior management, may make from time to time forward-looking public statements concerning the matters described herein. Such forward-looking statements are necessarily estimates reflecting the best judgment of the Companys senior management based upon current information and involve a number of risks and uncertainties. Certain factors that could affect the accuracy of such forward-looking statements are identified in the public filings made by the Company with the SEC, and forward-looking statements contained in this press release or in other public statements of the Company or its senior management should be considered in light of those factors. Specifically, with respect to statements relating to the sufficiency of the allowance for loan and lease losses, loan demand, cash flows, interest costs, growth and earnings potential, expansion and the Companys positioning to handle the challenges presented by COVID-19, these factors include, but are not limited to, the rate of growth (or lack thereof) in the economy generally and in the Banks and ALCs service areas; market conditions and investment returns; changes in interest rates; the impact of the current COVID-19 pandemic on the Companys business, the Companys customers, the communities that the Company serves and the United States economy, including the impact of actions taken by governmental authorities to try to contain the virus or address the impact of the virus on the United States economy (including, without limitation, the Coronavirus Aid, Relief and Economic Security Act and subsequent federal legislation) and the resulting effect on the Companys operations, liquidity and capital position and on the financial condition of the Companys borrowers and other customers; the pending discontinuation of LIBOR as an interest rate benchmark; the availability of quality loans in the Banks and ALCs service areas; the relative strength and weakness in the consumer and commercial credit sectors and in the real estate markets; collateral values; and cybersecurity threats. There can be no assurance that such factors or other factors will not affect the accuracy of such forward-looking statements.

Contact: Thomas S. Elley 205-582-1200

FIRST US BANCSHARES, INC. AND SUBSIDIARIESSELECTED FINANCIAL DATA ? LINKED QUARTERS(Dollars in Thousands, Except Per Share Data)(Unaudited) Quarter Ended Six Months Ended 2020 2019 2020 2019 June March December September June June June 30, 31, 31, 30, 30, 30, 30,Results of Operations:Interest income $ 9,780 $ 10,397 $ 10,825 $ 11,027 $ 10,923 $ 20,177 $ 21,736 Interest expense 1,157 1,511 1,636 1,680 1,690 2,668 3,330 Net interest income 8,623 8,886 9,189 9,347 9,233 17,509 18,406 Provision for loan 850 580 716 883 715 1,430 1,115 and lease lossesNet interest incomeafter provision for 7,773 8,306 8,473 8,464 8,518 16,079 17,291 loan and lease lossesNon-interest income 1,330 1,297 1,396 1,414 1,291 2,627 2,556 Non-interest expense 8,581 8,494 8,279 8,546 8,504 17,075 16,957 Income before income 522 1,109 1,590 1,332 1,305 1,631 2,890 taxesProvision for income 118 262 381 214 300 380 651 taxesNet income $ 404 $ 847 $ 1,209 $ 1,118 $ 1,005 $ 1,251 $ 2,239 Per Share Data: Basic net income per $ 0.07 $ 0.13 $ 0.19 $ 0.17 $ 0.16 $ 0.20 $ 0.35 shareDiluted net income $ 0.06 $ 0.13 $ 0.18 $ 0.16 $ 0.15 $ 0.19 $ 0.33 per shareDividends declared $ 0.03 $ 0.03 $ 0.03 $ 0.02 $ 0.02 $ 0.06 $ 0.04 Key Measures (Period End):Total assets $ 845,747 $ 788,565 $ 788,738 $ 771,930 $ 777,171 Tangible assets ^(1) 837,142 779,850 779,913 762,996 768,115 Loans, net ofallowance for loan 566,062 539,685 545,243 544,519 511,515 lossesAllowance for loan 6,423 5,954 5,762 5,585 5,087 and lease lossesInvestment 103,964 110,079 108,356 114,309 136,649 securities, netTotal deposits 738,290 682,595 683,662 677,640 682,806 Short-term borrowings 10,334 10,152 10,025 221 73 Total shareholders? 85,281 84,332 84,748 83,790 83,748 equityTangible common 76,676 75,617 75,923 74,856 74,692 equity ^(1)Book value per common 13.81 13.73 13.76 13.47 13.28 shareTangible book value 12.41 12.31 12.33 12.03 11.84 per common share ^(1)Key Ratios: Return on average 0.20 % 0.43 % 0.61 % 0.57 % 0.51 % 0.31 % 0.57 %assets (annualized)Return on averagecommon equity 1.91 % 4.02 % 5.68 % 5.28 % 4.89 % 2.96 % 5.54 % (annualized)Return on averagetangible common 2.13 % 4.49 % 6.35 % 5.92 % 5.50 % 3.30 % 6.25 %equity (annualized) ^(1)Net interest margin 4.65 % 4.97 % 5.12 % 5.23 % 5.21 % 4.81 % 5.19 %Efficiency ratio ^(2) 86.2 % 83.4 % 78.2 % 79.4 % 80.8 % 84.8 % 80.9 %Net loans to deposits 76.7 % 79.1 % 79.8 % 80.4 % 74.9 % Net loans to assets 66.9 % 68.4 % 69.1 % 70.5 % 65.8 % Tangible commonequity to tangible 9.16 % 9.70 % 9.73 % 9.81 % 9.72 % assets ^(1)Tier 1 leverage ratio 9.36 % 9.46 % 9.61 % 9.55 % 9.43 % ^(3)Allowance for loanlosses as % of loans 1.12 % 1.09 % 1.05 % 1.02 % 0.98 % ^(4)Nonperforming assets 0.52 % 0.60 % 0.61 % 0.35 % 0.35 % as % of total assets

(1) Refer to Non-GAAP reconciliation of tangible balances and measures beginning on page 12 (2) Efficiency ratio = non-interest expense / (net interest income + non-interest income) (3) First US Bank Tier 1 leverage ratio (4) The allowance for loan losses as a % of loans excluding PPP loans, which are guaranteed by the SBA, was 1.15% as of June 30, 2020

FIRST US BANCSHARES, INC. AND SUBSIDIARIESNET INTEREST MARGINTHREE MONTHS ENDED JUNE 30, 2020 AND 2019(Dollars in Thousands)(Unaudited)

Three Months Ended Three Months Ended June 30, 2020 June 30, 2019 Average Annualized Average Annualized Balance Interest Yield/ Balance Interest Yield/ Rate % Rate %ASSETS Interest-earning assets: Total Loans $ 557,511 $ 9,237 6.66 % $ 513,284 $ 9,833 7.68 %Taxable investment 104,449 493 1.90 % 140,716 735 2.10 %securitiesTax-exempt investment 1,737 12 2.78 % 2,197 15 2.74 %securitiesFederal Home Loan Bank 1,135 15 5.32 % 713 12 6.75 %stockFederal funds sold 6,233 4 0.26 % 15,080 98 2.61 %Interest-bearing deposits 74,596 19 0.10 % 39,492 230 2.34 %in banksTotal interest-earning 745,661 9,780 5.28 % 711,482 10,923 6.16 %assetsNon-interest-earning assets:Other assets 72,990 73,189 Total $ 818,651 $ 784,671 LIABILITIES AND SHAREHOLDERS? EQUITYInterest-bearing liabilities:Demand deposits $ 183,536 $ 138 0.30 % $ 169,745 $ 215 0.51 %Savings deposits 155,953 146 0.38 % 165,318 460 1.12 %Time deposits 234,041 847 1.46 % 244,984 1,015 1.66 %Total interest-bearing 573,530 1,131 0.79 % 580,047 1,690 1.17 %depositsBorrowings 10,230 26 1.02 % 98 ? ? Total interest-bearing 583,760 1,157 0.80 % 580,145 1,690 1.17 %liabilities ^(1)Non-interest-bearing liabilities:Demand deposits 140,621 111,929 Other liabilities 9,317 10,262 Shareholders? equity 84,953 82,335 Total $ 818,651 $ 784,671 Net interest income $ 8,623 $ 9,233 Net interest margin 4.65 % 5.21 %

(1) The annualized rate on total average funding costs, including total average interest-bearing liabilities and average non-interest-bearing demand deposits, was 0.64% and 0.98% for the three-month periods ended June 30, 2020 and 2019, respectively.

FIRST US BANCSHARES, INC. AND SUBSIDIARIESNET INTEREST MARGINSIX MONTHS ENDED JUNE 30, 2020 AND 2019(Dollars in Thousands)(Unaudited) Six Months Ended Six Months Ended June 30, 2020 June 30, 2019 Average Annualized Average Annualized Balance Interest Yield/ Balance Interest Yield/ Rate % Rate %ASSETS Interest-earning assets:Total Loans $ 552,810 $ 18,876 6.87 % $ 512,669 $ 19,506 7.67 %Taxable investment 104,286 1,024 1.97 % 144,503 1,529 2.13 %securitiesTax-exemptinvestment 1,464 23 3.16 % 2,199 30 2.75 %securitiesFederal Home Loan 1,136 30 5.31 % 708 23 6.55 %Bank stockFederal funds sold 9,448 45 0.96 % 11,129 142 2.57 %Interest-bearing 63,311 179 0.57 % 43,989 506 2.32 %deposits in banksTotalinterest-earning 732,455 20,177 5.54 % 715,197 21,736 6.13 %assetsNon-interest-earning assets:Other assets 73,199 71,539 Total $ 805,654 $ 786,736 LIABILITIES AND SHAREHOLDERS? EQUITYInterest-bearing liabilities:Demand deposits $ 176,480 $ 313 0.36 % $ 169,507 $ 421 0.50 %Savings deposits 160,686 458 0.57 % 167,111 921 1.11 %Time deposits 236,137 1,835 1.56 % 249,771 1,988 1.61 %Totalinterest-bearing 573,303 2,606 0.91 % 586,389 3,330 1.15 %depositsBorrowings 10,176 62 1.23 % 223 ? ? Totalinterest-bearing 583,479 2,668 0.92 % 586,612 3,330 1.14 %liabilities ^(1)Non-interest-bearing liabilities:Demand deposits 127,431 109,501 Other liabilities 9,906 9,151 Shareholders? equity 84,838 81,472 Total $ 805,654 $ 786,736 Net interest income $ 17,509 $ 18,406 Net interest margin 4.81 % 5.19 %

(1) The annualized rate on total average funding costs, including total average interest-bearing liabilities and average non-interest-bearing demand deposits, was 0.75% and 0.96% for the six-month periods ended June 30, 2020 and 2019, respectively.

FIRST US BANCSHARES, INC. AND SUBSIDIARIESINTERIM CONDENSED CONSOLIDATED BALANCE SHEETS(Dollars in Thousands, Except Per Share Data) June 30, December 31, 2020 2019 (Unaudited) ASSETS Cash and due from banks $ 12,751 $ 11,939 Interest-bearing deposits in banks 95,517 45,091 Total cash and cash equivalents 108,268 57,030 Federal funds sold 80 10,080 Investment securities available-for-sale, at fair 94,658 94,016 valueInvestment securities held-to-maturity, at amortized 9,306 14,340 costFederal Home Loan Bank stock, at cost 1,135 1,137 Loans and leases, net of allowance for loan andlease losses of $6,423 and 566,062 545,243 $5,762, respectivelyPremises and equipment, net of accumulateddepreciation of $23,195 28,724 29,216 and $22,570, respectivelyCash surrender value of bank-owned life insurance 15,696 15,546 Accrued interest receivable 3,140 2,488 Goodwill and core deposit intangible, net 8,605 8,825 Other real estate owned 1,003 1,078 Other assets 9,070 9,739 Total assets $ 845,747 $ 788,738 LIABILITIES AND SHAREHOLDERS? EQUITY Deposits: Non-interest-bearing $ 153,664 $ 112,729 Interest-bearing 584,626 570,933 Total deposits 738,290 683,662 Accrued interest expense 438 537 Other liabilities 11,404 9,766 Short-term borrowings 10,334 10,025 Total liabilities 760,466 703,990 Shareholders? equity: Common stock, par value $0.01 per share, 10,000,000shares authorized; 7,596,551 and 7,568,053 shares issued, 75 75 respectively; 6,176,433 and 6,157,692 shares outstanding, respectivelyAdditional paid-in capital 13,573 13,814 Accumulated other comprehensive loss, net of tax (145 ) (46 )Retained earnings 93,636 92,755 Less treasury stock: 1,420,118 and 1,410,361 shares (21,858 ) (21,850 )at cost, respectivelyTotal shareholders? equity 85,281 84,748 Total liabilities and shareholders? equity $ 845,747 $ 788,738

FIRST US BANCSHARES, INC. AND SUBSIDIARIESINTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(Dollars in Thousands, Except Per Share Data)(Unaudited) Three Months Ended Six Months Ended June 30, June 30, 2020 2019 2020 2019 Interest income: Interest and fees on loans $ 9,237 $ 9,833 $ 18,876 $ 19,506 Interest on investment 543 1,090 1,301 2,230 securitiesTotal interest income 9,780 10,923 20,177 21,736 Interest expense: Interest on deposits 1,131 1,690 2,606 3,330 Interest on borrowings 26 ? 62 ? Total interest expense 1,157 1,690 2,668 3,330 Net interest income 8,623 9,233 17,509 18,406 Provision for loan and lease 850 715 1,430 1,115 losses Net interest income afterprovision for loan and lease 7,773 8,518 16,079 17,291 losses Non-interest income: Service and other charges on 263 443 697 903 deposit accountsCredit insurance income 45 108 198 251 Net gain on sales andprepayments of investment 326 9 326 22 securitiesMortgage fees from secondary 176 186 303 289 marketLease income 212 212 424 421 Other income, net 308 333 679 670 Total non-interest income 1,330 1,291 2,627 2,556 Non-interest expense: Salaries and employee 5,193 5,195 10,329 10,183 benefitsNet occupancy and equipment 995 1,046 1,996 2,135 Computer services 424 333 841 684 Fees for professional 401 321 679 563 servicesOther expense 1,568 1,609 3,230 3,392 Total non-interest expense 8,581 8,504 17,075 16,957 Income before income taxes 522 1,305 1,631 2,890 Provision for income taxes 118 300 380 651 Net income $ 404 $ 1,005 $ 1,251 $ 2,239 Basic net income per share $ 0.07 $ 0.16 $ 0.20 $ 0.35 Diluted net income per share $ 0.06 $ 0.15 $ 0.19 $ 0.33 Dividends per share $ 0.03 $ 0.02 $ 0.06 $ 0.04

COVID-19 Risk Identification

A significant amount of uncertainty continues to exist as to what the ultimate economic impact of the COVID-19 pandemic will be on the Companys borrowers. In response to this uncertainty, during the first six months of 2020, the Company has increased qualitative factors in the calculation of the allowance for loan and lease losses. Although we believe that the allowance was sufficient to absorb losses in the portfolio based on circumstances existing as of June 30, 2020, management is continuing to closely monitor the Companys loan portfolio for indications of credit deterioration, particularly with respect to those loans that have had payments deferred in connection with the pandemic, as well as those loans that management currently considers to potentially be more vulnerable (at-risk) as a result of the pandemic. The aggregate balances and categories of these loans are identified in the tables below. It should be noted that the tables below are not necessarily indicative of loans that have experienced credit deterioration; rather, they represent loans that are currently being given heightened attention by management as a result of the pandemic.

Loan Deferments

In accordance with section 4013 of the Coronavirus Aid, Relief and Economic Security Act, the Company implemented initiatives to provide short-term payment relief to borrowers who have been negatively impacted by COVID-19. Over 1,700 of the Companys borrowers requested and were granted COVID-19 pandemic-related deferments by the Company during the six months ended June 30, 2020. Although the interpretive guidance defines short-term as six months, the deferments granted by the Company were generally for terms of 90 days or less. The table below summarizes all remaining COVID-19 loan payment deferments made by the Company as of June 30, 2020.

As of June 30, 2020 Principal Principal Number Balance % of and Principal of Loans of Portfolio Interest Only Deferred Loans Balance Deferments Deferments Deferred (Dollars in Thousands)Loans secured by real estate:Construction,land development 7 $ 4,544 14.5 % $ 4,544 $ ?and other landloansSecured by 1-4family 50 9,474 10.2 % 8,078 1,396residentialpropertiesSecured bymulti-family 12 29,726 60.9 % 15,523 14,203residentialpropertiesSecured bynon-farm, 49 42,797 26.6 % 37,073 5,724non-residentialpropertiesCommercial and 9 1,460 1.7 % 831 629industrial loansConsumer loans: Direct consumer 442 2,188 6.6 % 2,188 ?Branch retail 172 1,856 5.6 % 1,856 ?Indirect sales 123 3,199 3.6 % 3,199 ?Total loans 864 $ 95,244 16.5 % $ 73,292 $ 21,952

At-Risk Categories

While most industries have and will continue to experience adverse impacts as a result of the COVID-19 pandemic, the Company has identified certain loan categories considered to be at-risk of significant impact. The at-risk categories have been further subdivided into those deemed by management to be of high-risk and those deemed to be of moderate-risk. The categories were determined based on managements current judgment as to the risk that the borrower and underlying collateral supporting the loans could ultimately be negatively impacted by the economic impact of the COVID-19 pandemic. The table below summarizes the at-risk categories and the relative percentage of the Companys loan portfolio for each as of June 30, 2020.

June 30, 2020 At-Risk Loan Category Due to COVID-19 Balance of % of Total Risk Category Loan Balance (Dollars in Thousands) High-risk loan categories: Hotels/motels $ 10,410 1.8 %Dine-in restaurants 4,459 0.8 %Total high-risk loans 14,869 2.6 %Moderate-risk loan categories: Fast food restaurants 5,326 0.9 %Retail 34,587 6.0 %1-4 family investment 21,874 3.8 %Total moderate-risk loans 61,787 10.7 %Total at-risk loans $ 76,656 13.3 %

Non-GAAP Financial Measures

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

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

Operating Income

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

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

A reconciliation of the Companys net income to its operating income for each of the most recent five quarters as of June 30, 2020 is set forth below. A limitation of the non-GAAP calculation of operating income presented below is that the adjustments to the comparable GAAP measure (net income) include gains, losses or expenses that the Company does not expect to continue to recognize at a consistent level in the future; however, the adjustments of these items should not be construed as an inference that these gains, losses or expenses are unusual, infrequent or nonrecurring.

FIRST US BANCSHARES, INC. AND SUBSIDIARIESOPERATING INCOME ? LINKED QUARTERS(Non-U.S. GAAP Unaudited Reconciliation)

Quarter Ended 2020 2019 June March December September June 30, 31, 31, 30, 30, (Dollars in Thousands) Net income $ 404 $ 847 $ 1,209 $ 1,118 $ 1,005 Add back: Provision for income 118 262 381 214 300 taxesIncome before income 522 1,109 1,590 1,332 1,305 taxesAdd back (subtract)adjustments to net interest income:Accretion of discount on (226 ) (131 ) (174 ) (180 ) (172 )purchased loansAccretion of premium on (5 ) (9 ) (11 ) (21 ) (35 )purchased time depositsNet adjustments to net (231 ) (140 ) (185 ) (201 ) (207 )interest incomeAdd back (subtract)non-interest adjustments:Net gain on sales andprepayments of (326 ) ? (25 ) (45 ) (9 )investment securitiesNet loss (gain) on salesof foreclosed real 5 5 30 19 (3 )estateProvision for loan and 850 580 716 883 715 lease lossesAmortization of core 110 110 110 122 128 deposit intangibleNet non-interest 639 695 831 979 831 adjustmentsOperating income $ 930 $ 1,664 $ 2,236 $ 2,110 $ 1,929

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 Companys capitalization to other organizations. In managements 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 Companys 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 Companys consolidated financial statements in their entirety and not to rely on any single financial measure. The table below reconciles the Companys calculations of these measures to amounts reported in accordance with GAAP.

Quarter Ended Six Months Ended 2020 2019 2020 2019 June March December September June June June 30, 31, 31, 30, 30, 30, 30, (Dollars in Thousands, Except Per Share Data) (Unaudited Reconciliation) TANGIBLE BALANCESTotal assets $ 845,747 $ 788,565 $ 788,738 $ 771,930 $ 777,171 Less: 7,435 7,435 7,435 7,435 7,435 GoodwillLess: Coredeposit 1,170 1,280 1,390 1,499 1,621 intangibleTangible (a) $ 837,142 $ 779,850 $ 779,913 $ 762,996 $ 768,115 assets Totalshareholders? $ 85,281 $ 84,332 $ 84,748 $ 83,790 $ 83,748 equityLess: 7,435 7,435 7,435 7,435 7,435 GoodwillLess: Coredeposit 1,170 1,280 1,390 1,499 1,621 intangibleTangible (b) $ 76,676 $ 75,617 $ 75,923 $ 74,856 $ 74,692 common equity Averageshareholders? $ 84,953 $ 84,721 $ 84,345 $ 83,991 $ 82,335 $ 84,837 $ 81,472 equityLess: Average 7,435 7,435 7,435 7,435 7,435 7,435 7,435 goodwillLess: Averagecore deposit 1,224 1,332 1,442 1,556 1,683 1,278 1,750 intangibleAveragetangible (c) $ 76,294 $ 75,954 $ 75,468 $ 75,000 $ 73,217 $ 76,124 $ 72,287 shareholders?equity Net income (d) $ 404 $ 847 $ 1,209 $ 1,118 $ 1,005 $ 1,251 $ 2,239 Common sharesoutstanding (e) 6,176 6,143 6,158 6,222 6,306 (inthousands) TANGIBLE MEASURESTangible book (b)/value per (e) $ 12.41 $ 12.31 $ 12.33 $ 12.03 $ 11.84 common share Tangiblecommon equity (b)/ 9.16 % 9.70 % 9.73 % 9.81 % 9.72 % to tangible (a)assets Return onaveragetangible (1 ) 2.13 % 4.49 % 6.35 % 5.92 % 5.50 % 3.30 % 6.25 %common equity(annualized)

(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)