Virginia National Bankshares Corp 8-K, filed Apr 24, 2025
Virginia National Bankshares Corp (VABK)
About this 8-K
Virginia National Bankshares Corp filed this 8-K on April 24, 2025, reporting on events of April 23, 2025.
Items reported
- Item 2.02: Financial results
- Item 8.01: Other events
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On April 24, 2025, Virginia National Bankshares Corporation (the “Company”) issued a press statement announcing the consolidated earnings for the quarter ended March 31, 2025.
A copy of the press statement is furnished as Exhibit 99.1 to this Form 8-K and incorporated herein by reference.
The information in this Form 8-K, and the exhibit hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
Item 8.01. Other Events.
On April 23, 2025, the Company's Board of Directors declared a cash dividend on the Company's outstanding shares of common stock. The dividend of $0.36 per share will be paid on May 30, 2025 to stockholders of record as of the close of business on May 15, 2025.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. Description of Exhibit
Press statement issued by Virginia National Bankshares Corporation on April 24, 2025. |
|
|
|
104 |
Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
VIRGINIA NATIONAL BANKSHARES CORPORATION |
|
|
|
|
Date: |
April 24, 2025 |
By: |
/s/ Tara Y. Harrison |
|
|
|
Tara Y. Harrison |
Exhibit 99.1
FOR IMMEDIATE RELEASE |
INVESTOR RELATIONS CONTACT: |
|
Tara Y. Harrison (434) 817-8587 |
VIRGINIA NATIONAL BANKSHARES CORPORATION
ANNOUNCES 2025 FIRST QUARTER EARNINGS AND
INCREASE IN QUARTERLY DIVIDEND
Charlottesville, VA – April 24, 2025 - Virginia National Bankshares Corporation (NASDAQ: VABK) (the “Company”) today reported quarterly net income of $4.5 million, or $0.83 per diluted share, for the quarter ended March 31, 2025, compared to $3.6 million, or $0.68 per diluted share, recognized for the quarter ended March 31, 2024.
The increase in first quarter net income year-over-year was primarily the result of increased net interest income, resulting from increased interest income from higher average loan balances compared to the prior period, combined with decreased interest expense, as we reduced our cost of funds associated with deposits as well as borrowings.
Dividend Declaration
On April 23, 2025, the Company's Board of Directors declared a quarterly cash dividend of $0.36 per share of common stock payable on May 30, 2025, to the holders of record at the close of business on May 15, 2025. The quarterly cash dividend represents an annual yield to shareholders of approximately 4.09% based on the closing price of the Company’s common stock on April 23, 2025 and an increase of 9.1% over the prior quarterly dividend of $0.33 per share.
President and Chief Executive Officer's comments: "The Bank reported a strong first quarter, producing net income of $4.5 million, a 23% increase over net income of $3.6 million posted a year ago," stated Glenn W. Rust, President and Chief Executive Officer. "Our focus on loan growth and reducing ongoing operating expenses during 2024 has positioned the Bank for a strong 2025. Our credit quality metrics and capital and liquidity positions continue to be solid and the increase in our quarterly dividend reflects our Board of Director's continuing commitment to provide a fair return to our shareholders."
Key Performance Indicators
First quarter 2025 compared to first quarter 2024
March 31, 2025 Balance Sheet Highlights
_____________________________________________________________________
1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.
Page 1 of 9
Loans and Asset Quality
Net Interest Income
__________________________________________________________________
1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.
Page 2 of 9
Noninterest Income
Noninterest income for the three months ended March 31, 2025 decreased $418 thousand, or 19.2%, compared to the three months ended March 31, 2024, as a gain on early redemption of debt of $379 thousand and Masonry wealth management fees of $190 thousand were recognized in the prior year first quarter and not repeated in 2025. The declines were partially offset by a gain on the sale of a branch building of $278 thousand.
Noninterest Expense
Noninterest expense for the three months ended March 31, 2025 remained flat, increasing a mere $6 thousand, or 0.07%, compared to the three months ended March 31, 2024. Decreased compensation expense of $216 thousand due to lower headcount was partially offset by increased legal fees of $165 thousand related to special projects and general inflationary increases in the costs of other services.
Income Taxes
The effective tax rates amounted to 16.7% and 15.5% for the three months ended March 31, 2025 and 2024, respectively. For each period, the effective income tax rate differed from the U.S. statutory rate of 21% due to the recognition of low-income housing tax credits and the effect of tax-exempt income from municipal bonds and income from bank owned life insurance policies. The effective tax rate for the prior year period was lower than the current year due to the application of prior period tax adjustments.
Book Value
Book value per share increased to $30.93 as of March 31, 2025, compared to $28.31 as of March 31, 2024, and tangible book value per share (a non-GAAP financial measure)1 was $28.84 as of March 31, 2025 compared to $25.99 as of March 31, 2024. These values increased as net retained income increased and the impact of intangible assets declined due to the ongoing amortization of the Company's core deposit intangible asset.
Dividends Paid in First Quarter
Cash dividends of $1.8 million, or $0.33 per share, were declared and paid during the first quarter of 2025. The remaining 60% of net income was retained.
_____________________________________________________________________
1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.
Page 3 of 9
About Virginia National Bankshares Corporation
Virginia National Bankshares Corporation, headquartered in Charlottesville, Virginia, is the bank holding company for Virginia National Bank. The Bank has seven banking offices throughout Fauquier and Prince William counties, four banking offices in Charlottesville and Albemarle County (including one limited-service banking facility), and banking offices in Winchester and Richmond, Virginia. The Bank offers a full range of banking and related financial services to meet the needs of individuals, businesses and charitable organizations, including the fiduciary services of VNB Trust and Estate Services. The Company’s common stock trades on the Nasdaq Capital Market under the symbol “VABK.” Additional information on the Company is also available at www.vnbcorp.com.
Non-GAAP Financial Measures
The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”) and prevailing practices in the banking industry. However, management uses certain non-GAAP measures to supplement the evaluation of the Company’s performance. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses. These non-GAAP disclosures should not be viewed as a substitute for, or more important than, operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP measures are included at the end of this release.
Forward-Looking Statements; Other Information
Certain statements in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, statements with respect to the Company’s operations, performance, future strategy and goals, and are often characterized by use of qualified words such as “expect,” “believe,” “estimate,” “project,” “anticipate,” “intend,” “will,” “should,” or words of similar meaning or other statements concerning the opinions or judgement of the Company and its management about future events. While Company management believes such statements to be reasonable, future events and predictions are subject to circumstances that are not within the control of the Company and its management. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in: inflation, interest rates, market and monetary fluctuations; liquidity and capital requirements; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts or other major events, the governmental and societal responses thereto, or the prospect of these events; changes, particularly declines, in general economic and market conditions in the local economies in which the Company operates, including the effects of declines in real estate values; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; the impact of changes in laws, regulations and guidance related to financial services including, but not limited to, taxes, banking, securities and insurance; changes in accounting principles, policies and guidelines; the financial condition of the Company’s borrowers; the Company's ability to attract, hire, train and retain qualified employees; an increase in unemployment levels; competitive pressures on loan and deposit pricing and demand; fluctuation in asset quality; assumptions that underlie the Company’s ACL; the value of securities held in the Company's investment portfolio; performance of assets under management; cybersecurity threats or attacks and the development and maintenance of reliable electronic systems; changes in technology and their impact on the marketing of new products and services and the acceptance of these products and services by new and existing customers; the willingness of customers to substitute competitors’ products and services for the Company’s products and services; the risks and uncertainties described from time to time in the Company’s press releases and filings with the SEC; and the Company’s performance in managing the risks involved in any of the foregoing. Many of these factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 and other reports filed from time to time by the Company with the Securities and Exchange Commission. These statements speak only as of the date made, and the Company does not undertake to update any forward-looking statements to reflect changes or events that may occur after this release.
Page 4 of 9
VIRGINIA NATIONAL BANKSHARES CORPORATION
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share data)
|
March 31, 2025 |
|
|
December 31, 2024* |
|
||
|
(Unaudited) |
|
|
|
|
||
ASSETS |
|
|
|
|
|
||
Cash and due from banks |
$ |
16,574 |
|
|
$ |
5,311 |
|
Interest-bearing deposits in other banks |
|
9,658 |
|
|
|
11,792 |
|
Federal funds sold |
|
3,341 |
|
|
|
- |
|
Securities: |
|
|
|
|
|
||
Available for sale (AFS), at fair value |
|
262,923 |
|
|
|
263,537 |
|
Restricted securities, at cost |
|
6,172 |
|
|
|
6,193 |
|
Total securities |
|
269,095 |
|
|
|
269,730 |
|
Loans, net of deferred fees and costs |
|
1,242,498 |
|
|
|
1,235,969 |
|
Allowance for credit losses |
|
(8,328 |
) |
|
|
(8,455 |
) |
Loans, net |
|
1,234,170 |
|
|
|
1,227,514 |
|
Premises and equipment, net |
|
12,479 |
|
|
|
15,383 |
|
Bank owned life insurance |
|
40,352 |
|
|
|
40,059 |
|
Goodwill |
|
7,768 |
|
|
|
7,768 |
|
Core deposit intangible, net |
|
3,497 |
|
|
|
3,792 |
|
Right of use asset, net |
|
5,179 |
|
|
|
5,551 |
|
Deferred tax asset, net |
|
14,469 |
|
|
|
15,407 |
|
Accrued interest receivable and other assets |
|
17,443 |
|
|
|
14,519 |
|
Total assets |
$ |
1,634,025 |
|
|
$ |
1,616,826 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
||
Demand deposits: |
|
|
|
|
|
||
Noninterest-bearing |
$ |
379,059 |
|
|
$ |
374,079 |
|
Interest-bearing |
|
283,704 |
|
|
|
303,405 |
|
Money market and savings deposit accounts |
|
472,952 |
|
|
|
437,619 |
|
Certificates of deposit and other time deposits |
|
298,498 |
|
|
|
308,443 |
|
Total deposits |
|
1,434,213 |
|
|
|
1,423,546 |
|
Federal funds purchased |
|
- |
|
|
|
236 |
|
Borrowings |
|
20,000 |
|
|
|
20,000 |
|
Junior subordinated debt, net |
|
3,518 |
|
|
|
3,506 |
|
Lease liability |
|
5,026 |
|
|
|
5,389 |
|
Accrued interest payable and other liabilities |
|
4,487 |
|
|
|
3,847 |
|
Total liabilities |
|
1,467,244 |
|
|
|
1,456,524 |
|
Commitments and contingent liabilities |
|
|
|
|
|
||
Shareholders' equity: |
|
|
|
|
|
||
Preferred stock, $2.50 par value |
|
- |
|
|
|
- |
|
Common stock, $2.50 par value |
|
13,296 |
|
|
|
13,263 |
|
Capital surplus |
|
106,609 |
|
|
|
106,394 |
|
Retained earnings |
|
85,217 |
|
|
|
82,507 |
|
Accumulated other comprehensive loss |
|
(38,341 |
) |
|
|
(41,862 |
) |
Total shareholders' equity |
|
166,781 |
|
|
|
160,302 |
|
Total liabilities and shareholders' equity |
$ |
1,634,025 |
|
|
$ |
1,616,826 |
|
|
|
|
|
|
|
||
Common shares outstanding |
|
5,391,979 |
|
|
|
5,370,912 |
|
Common shares authorized |
|
10,000,000 |
|
|
|
10,000,000 |
|
Preferred shares outstanding |
|
- |
|
|
|
- |
|
Preferred shares authorized |
|
2,000,000 |
|
|
|
2,000,000 |
|
* Derived from audited consolidated financial statements
Page 5 of 9
VIRGINIA NATIONAL BANKSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share data)
(Unaudited)
|
|
For the three months ended |
|
|
|||||
|
|
March 31, 2025 |
|
|
March 31, 2024 |
|
|
||
Interest and dividend income: |
|
|
|
|
|
|
|
||
Loans, including fees |
|
$ |
17,033 |
|
|
$ |
15,661 |
|
|
Federal funds sold |
|
|
184 |
|
|
|
239 |
|
|
Other interest-bearing deposits |
|
|
43 |
|
|
|
57 |
|
|
Investment securities: |
|
|
|
|
|
|
|
||
Taxable |
|
|
1,309 |
|
|
|
2,159 |
|
|
Tax exempt |
|
|
323 |
|
|
|
326 |
|
|
Dividends |
|
|
115 |
|
|
|
118 |
|
|
Total interest and dividend income |
|
|
19,007 |
|
|
|
18,560 |
|
|
|
|
|
|
|
|
|
|
||
Interest expense: |
|
|
|
|
|
|
|
||
Demand deposits |
|
|
69 |
|
|
|
71 |
|
|
Money market and savings deposits |
|
|
3,003 |
|
|
|
2,922 |
|
|
Certificates and other time deposits |
|
|
3,054 |
|
|
|
4,050 |
|
|
Borrowings |
|
|
509 |
|
|
|
486 |
|
|
Federal funds purchased |
|
|
7 |
|
|
|
7 |
|
|
Junior subordinated debt |
|
|
70 |
|
|
|
88 |
|
|
Total interest expense |
|
|
6,712 |
|
|
|
7,624 |
|
|
Net interest income |
|
|
12,295 |
|
|
|
10,936 |
|
|
Recovery of credit losses |
|
|
(160 |
) |
|
|
(22 |
) |
|
Net interest income after recovery of credit losses |
|
|
12,455 |
|
|
|
10,958 |
|
|
|
|
|
|
|
|
|
|
||
Noninterest income: |
|
|
|
|
|
|
|
||
Wealth management fees |
|
|
229 |
|
|
|
426 |
|
|
Deposit account fees |
|
|
307 |
|
|
|
387 |
|
|
Debit/credit card and ATM fees |
|
|
370 |
|
|
|
488 |
|
|
Bank owned life insurance income |
|
|
293 |
|
|
|
275 |
|
|
Gains on sales of assets, net |
|
|
278 |
|
|
|
39 |
|
|
Gain on early redemption of debt |
|
|
- |
|
|
|
379 |
|
|
Losses on sales of AFS, net |
|
|
- |
|
|
|
(4 |
) |
|
Other |
|
|
283 |
|
|
|
188 |
|
|
Total noninterest income |
|
|
1,760 |
|
|
|
2,178 |
|
|
|
|
|
|
|
|
|
|
||
Noninterest expense: |
|
|
|
|
|
|
|
||
Salaries and employee benefits |
|
|
3,936 |
|
|
|
4,152 |
|
|
Net occupancy |
|
|
1,016 |
|
|
|
972 |
|
|
Equipment |
|
|
186 |
|
|
|
171 |
|
|
Bank franchise tax |
|
|
339 |
|
|
|
340 |
|
|
Computer software |
|
|
256 |
|
|
|
208 |
|
|
Data processing |
|
|
735 |
|
|
|
739 |
|
|
FDIC deposit insurance assessment |
|
|
145 |
|
|
|
195 |
|
|
Marketing, advertising and promotion |
|
|
254 |
|
|
|
248 |
|
|
Professional fees |
|
|
256 |
|
|
|
252 |
|
|
Legal fees |
|
|
237 |
|
|
|
71 |
|
|
Core deposit intangible amortization |
|
|
295 |
|
|
|
343 |
|
|
Other |
|
|
1,170 |
|
|
|
1,128 |
|
|
Total noninterest expense |
|
|
8,825 |
|
|
|
8,819 |
|
|
Income before income taxes |
|
|
5,390 |
|
|
|
4,317 |
|
|
Provision for income taxes |
|
|
901 |
|
|
|
671 |
|
|
Net income |
|
$ |
4,489 |
|
|
$ |
3,646 |
|
|
|
|
|
|
|
|
|
|
||
Net income per common share, basic |
|
$ |
0.83 |
|
|
$ |
0.68 |
|
|
Net income per common share, diluted |
|
$ |
0.83 |
|
|
$ |
0.68 |
|
|
Weighted average common shares outstanding, basic |
|
|
5,378,871 |
|
|
|
5,366,890 |
|
|
Weighted average common shares outstanding, diluted |
|
|
5,402,936 |
|
|
|
5,380,081 |
|
|
|
|
|
|
|
|
|
|
||
Page 6 of 9
VIRGINIA NATIONAL BANKSHARES CORPORATION
FINANCIAL HIGHLIGHTS
(dollars in thousands, except share and per share data)
(Unaudited)
|
|
At or For the Three Months Ended |
|
|||||||||||||||||
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
March 31, 2024 |
|
|||||
Common Share Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income |
|
$ |
4,489 |
|
|
$ |
4,561 |
|
|
$ |
4,600 |
|
|
$ |
4,159 |
|
|
$ |
3,646 |
|
Net income per weighted average share, basic |
|
$ |
0.83 |
|
|
$ |
0.85 |
|
|
$ |
0.86 |
|
|
$ |
0.77 |
|
|
$ |
0.68 |
|
Net income per weighted average share, diluted |
|
$ |
0.83 |
|
|
$ |
0.85 |
|
|
$ |
0.85 |
|
|
$ |
0.77 |
|
|
$ |
0.68 |
|
Weighted average shares outstanding, basic |
|
|
5,378,871 |
|
|
|
5,370,912 |
|
|
|
5,370,912 |
|
|
|
5,377,055 |
|
|
|
5,366,890 |
|
Weighted average shares outstanding, diluted |
|
|
5,402,936 |
|
|
|
5,407,489 |
|
|
|
5,396,936 |
|
|
|
5,385,770 |
|
|
|
5,380,081 |
|
Actual shares outstanding |
|
|
5,391,979 |
|
|
|
5,370,912 |
|
|
|
5,370,912 |
|
|
|
5,370,912 |
|
|
|
5,390,388 |
|
Tangible book value per share at period end 5 |
|
$ |
28.84 |
|
|
$ |
27.70 |
|
|
$ |
28.68 |
|
|
$ |
26.43 |
|
|
$ |
25.99 |
|
Key Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on average assets 1 |
|
|
1.12 |
% |
|
|
1.12 |
% |
|
|
1.15 |
% |
|
|
1.05 |
% |
|
|
0.91 |
% |
Return on average equity 1 |
|
|
11.05 |
% |
|
|
10.98 |
% |
|
|
11.44 |
% |
|
|
11.07 |
% |
|
|
9.57 |
% |
Net interest margin (FTE) 1, 2 |
|
|
3.28 |
% |
|
|
3.21 |
% |
|
|
3.24 |
% |
|
|
3.04 |
% |
|
|
2.93 |
% |
Efficiency ratio (FTE) 3 |
|
|
62.4 |
% |
|
|
60.2 |
% |
|
|
58.6 |
% |
|
|
62.7 |
% |
|
|
66.8 |
% |
Loan-to-deposit ratio |
|
|
86.6 |
% |
|
|
86.8 |
% |
|
|
88.1 |
% |
|
|
84.3 |
% |
|
|
78.8 |
% |
Net Interest Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income |
|
$ |
12,295 |
|
|
$ |
12,235 |
|
|
$ |
12,024 |
|
|
$ |
11,181 |
|
|
$ |
10,936 |
|
Net interest income (FTE) 2 |
|
$ |
12,381 |
|
|
$ |
12,321 |
|
|
$ |
12,111 |
|
|
$ |
11,268 |
|
|
$ |
11,023 |
|
Company Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tier 1 leverage ratio |
|
|
11.83 |
% |
|
|
11.34 |
% |
|
|
11.81 |
% |
|
|
11.47 |
% |
|
|
11.24 |
% |
Total risk-based capital ratio |
|
|
18.92 |
% |
|
|
18.77 |
% |
|
|
18.88 |
% |
|
|
18.64 |
% |
|
|
18.49 |
% |
Assets and Asset Quality: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average earning assets |
|
$ |
1,529,575 |
|
|
$ |
1,526,464 |
|
|
$ |
1,487,182 |
|
|
$ |
1,491,821 |
|
|
$ |
1,513,924 |
|
Average gross loans |
|
$ |
1,233,520 |
|
|
$ |
1,218,460 |
|
|
$ |
1,181,447 |
|
|
$ |
1,144,350 |
|
|
$ |
1,117,570 |
|
Fair value mark on acquired loans |
|
$ |
6,242 |
|
|
$ |
6,785 |
|
|
$ |
7,301 |
|
|
$ |
8,237 |
|
|
$ |
8,811 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Allowance for credit losses on loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Beginning of period |
|
$ |
8,455 |
|
|
$ |
8,523 |
|
|
$ |
8,028 |
|
|
$ |
8,289 |
|
|
$ |
8,395 |
|
Provision for (recovery of) credit losses |
|
|
(105 |
) |
|
|
(208 |
) |
|
|
(3 |
) |
|
|
(518 |
) |
|
|
11 |
|
Charge-offs |
|
|
(70 |
) |
|
|
(127 |
) |
|
|
(272 |
) |
|
|
(208 |
) |
|
|
(184 |
) |
Recoveries |
|
|
48 |
|
|
|
267 |
|
|
|
770 |
|
|
|
465 |
|
|
|
67 |
|
Net recoveries (charge-offs) |
|
|
(22 |
) |
|
|
140 |
|
|
|
498 |
|
|
|
257 |
|
|
|
(117 |
) |
End of period |
|
$ |
8,328 |
|
|
$ |
8,455 |
|
|
$ |
8,523 |
|
|
$ |
8,028 |
|
|
$ |
8,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans |
|
$ |
2,764 |
|
|
$ |
2,267 |
|
|
$ |
2,113 |
|
|
$ |
2,365 |
|
|
$ |
2,178 |
|
Loans 90 days or more past due and still accruing |
|
|
2,274 |
|
|
|
754 |
|
|
|
3,214 |
|
|
|
1,596 |
|
|
|
876 |
|
Total nonperforming assets (NPA) 4 |
|
$ |
5,038 |
|
|
$ |
3,021 |
|
|
$ |
5,327 |
|
|
$ |
3,961 |
|
|
$ |
3,054 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
NPA as a % of total assets |
|
|
0.31 |
% |
|
|
0.19 |
% |
|
|
0.33 |
% |
|
|
0.25 |
% |
|
|
0.19 |
% |
NPA as a % of gross loans |
|
|
0.41 |
% |
|
|
0.24 |
% |
|
|
0.44 |
% |
|
|
0.34 |
% |
|
|
0.27 |
% |
ACL to gross loans |
|
|
0.67 |
% |
|
|
0.68 |
% |
|
|
0.70 |
% |
|
|
0.69 |
% |
|
|
0.73 |
% |
Non-accruing loans to gross loans |
|
|
0.22 |
% |
|
|
0.18 |
% |
|
|
0.17 |
% |
|
|
0.20 |
% |
|
|
0.19 |
% |
Net charge-offs (recoveries) to average loans 1 |
|
|
0.01 |
% |
|
|
-0.05 |
% |
|
|
-0.17 |
% |
|
|
-0.09 |
% |
|
|
0.04 |
% |
1 Ratio is computed on an annualized basis.
2 The net interest margin and net interest income are reported on a fully tax-equivalent basis (FTE) basis, using a Federal income tax rate of 21%. This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.
3 The efficiency ratio (FTE) is computed as a percentage of noninterest expense divided by the sum of net interest income (FTE) and noninterest income. This is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency. Management believes such financial information is meaningful to the reader in understanding operating performance, but cautions that such information should not be viewed as a substitute for GAAP. Comparison of our efficiency ratio with those of other companies may not be possible because other companies may calculate them differently. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.
4 The Bank held no other real estate owned during any of the periods presented.
5 This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.
Page 7 of 9
VIRGINIA NATIONAL BANKSHARES CORPORATION
AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)
(dollars in thousands)
(Unaudited)
|
|
For the three months ended |
|
|||||||||||||||||||||
|
|
March 31, 2025 |
|
|
March 31, 2024 |
|
||||||||||||||||||
|
|
|
|
|
Interest |
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
||||||
|
|
Average |
|
|
Income/ |
|
|
Average |
|
|
Average |
|
|
Income/ |
|
|
Average |
|
||||||
|
|
Balance |
|
|
Expense |
|
|
Yield/Cost |
|
|
Balance |
|
|
Expense |
|
|
Yield/Cost |
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable Securities and Dividends |
|
$ |
205,705 |
|
|
$ |
1,424 |
|
|
|
2.77 |
% |
|
$ |
303,736 |
|
|
$ |
2,277 |
|
|
|
3.00 |
% |
Tax Exempt Securities 1 |
|
|
65,780 |
|
|
|
409 |
|
|
|
2.49 |
% |
|
|
66,589 |
|
|
|
413 |
|
|
|
2.48 |
% |
Total Securities 1 |
|
|
271,485 |
|
|
|
1,833 |
|
|
|
2.70 |
% |
|
|
370,325 |
|
|
|
2,690 |
|
|
|
2.91 |
% |
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Real Estate |
|
|
946,762 |
|
|
|
13,386 |
|
|
|
5.73 |
% |
|
|
905,485 |
|
|
|
12,543 |
|
|
|
5.57 |
% |
Commercial |
|
|
253,559 |
|
|
|
3,091 |
|
|
|
4.94 |
% |
|
|
174,377 |
|
|
|
2,424 |
|
|
|
5.59 |
% |
Consumer |
|
|
33,199 |
|
|
|
556 |
|
|
|
6.79 |
% |
|
|
37,708 |
|
|
|
694 |
|
|
|
7.40 |
% |
Total Loans |
|
|
1,233,520 |
|
|
|
17,033 |
|
|
|
5.60 |
% |
|
|
1,117,570 |
|
|
|
15,661 |
|
|
|
5.64 |
% |
Federal funds sold |
|
|
16,876 |
|
|
|
184 |
|
|
|
4.42 |
% |
|
|
17,624 |
|
|
|
239 |
|
|
|
5.45 |
% |
Other interest-bearing deposits |
|
|
7,694 |
|
|
|
43 |
|
|
|
2.27 |
% |
|
|
8,405 |
|
|
|
57 |
|
|
|
2.73 |
% |
Total Earning Assets |
|
|
1,529,575 |
|
|
|
19,093 |
|
|
|
5.06 |
% |
|
|
1,513,924 |
|
|
|
18,647 |
|
|
|
4.95 |
% |
Less: Allowance for Credit Losses |
|
|
(8,494 |
) |
|
|
|
|
|
|
|
|
(8,413 |
) |
|
|
|
|
|
|
||||
Total Non-Earning Assets |
|
|
108,278 |
|
|
|
|
|
|
|
|
|
109,862 |
|
|
|
|
|
|
|
||||
Total Assets |
|
$ |
1,629,359 |
|
|
|
|
|
|
|
|
$ |
1,615,373 |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Bearing Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Checking |
|
$ |
274,777 |
|
|
$ |
69 |
|
|
|
0.10 |
% |
|
$ |
282,825 |
|
|
$ |
71 |
|
|
|
0.10 |
% |
Money Market and Savings Deposits |
|
|
464,405 |
|
|
|
3,003 |
|
|
|
2.62 |
% |
|
|
411,973 |
|
|
|
2,922 |
|
|
|
2.85 |
% |
Time Deposits |
|
|
306,331 |
|
|
|
3,054 |
|
|
|
4.04 |
% |
|
|
341,083 |
|
|
|
4,050 |
|
|
|
4.78 |
% |
Total Interest-Bearing Deposits |
|
|
1,045,513 |
|
|
|
6,126 |
|
|
|
2.38 |
% |
|
|
1,035,881 |
|
|
|
7,043 |
|
|
|
2.73 |
% |
Borrowings |
|
|
42,765 |
|
|
|
509 |
|
|
|
4.83 |
% |
|
|
42,154 |
|
|
|
486 |
|
|
|
4.64 |
% |
Federal funds purchased |
|
|
558 |
|
|
|
7 |
|
|
|
5.09 |
% |
|
|
495 |
|
|
|
7 |
|
|
|
5.69 |
% |
Junior subordinated debt |
|
|
3,511 |
|
|
|
70 |
|
|
|
8.09 |
% |
|
|
3,465 |
|
|
|
88 |
|
|
|
10.21 |
% |
Total Interest-Bearing Liabilities |
|
|
1,092,347 |
|
|
|
6,712 |
|
|
|
2.49 |
% |
|
|
1,081,995 |
|
|
|
7,624 |
|
|
|
2.83 |
% |
Non-Interest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Demand deposits |
|
|
362,354 |
|
|
|
|
|
|
|
|
|
368,535 |
|
|
|
|
|
|
|
||||
Other liabilities |
|
|
9,872 |
|
|
|
|
|
|
|
|
|
11,537 |
|
|
|
|
|
|
|
||||
Total Liabilities |
|
|
1,464,573 |
|
|
|
|
|
|
|
|
|
1,462,067 |
|
|
|
|
|
|
|
||||
Shareholders' Equity |
|
|
164,786 |
|
|
|
|
|
|
|
|
|
153,306 |
|
|
|
|
|
|
|
||||
Total Liabilities & Shareholders' Equity |
|
$ |
1,629,359 |
|
|
|
|
|
|
|
|
$ |
1,615,373 |
|
|
|
|
|
|
|
||||
Net Interest Income (FTE) |
|
|
|
|
$ |
12,381 |
|
|
|
|
|
|
|
|
$ |
11,023 |
|
|
|
|
||||
Interest Rate Spread 2 |
|
|
|
|
|
|
|
|
2.57 |
% |
|
|
|
|
|
|
|
|
2.12 |
% |
||||
Cost of Funds |
|
|
|
|
|
|
|
|
1.87 |
% |
|
|
|
|
|
|
|
|
2.11 |
% |
||||
Interest Expense as a Percentage of |
|
|
|
|
|
|
|
|
1.78 |
% |
|
|
|
|
|
|
|
|
2.03 |
% |
||||
Net Interest Margin (FTE) 3, 4 |
|
|
|
|
|
|
|
|
3.28 |
% |
|
|
|
|
|
|
|
|
2.93 |
% |
||||
1 Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%.
Refer to the Reconcilement of Non-GAAP Measures table at the end of this release.
2 Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities.
3 Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets.
4 Ratio is computed on an annualized basis.
Page 8 of 9
VIRGINIA NATIONAL BANKSHARES CORPORATION
RECONCILIATION OF CERTAIN QUARTERLY NON-GAAP FINANCIAL MEASURES
(dollars in thousands, except per share data)
(Unaudited)
|
|
For the Three Months Ended |
|
|||||||||||||||||
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
March 31, 2024 |
|
|||||
Fully tax-equivalent measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income |
|
$ |
12,295 |
|
|
$ |
12,235 |
|
|
$ |
12,024 |
|
|
$ |
11,181 |
|
|
$ |
10,936 |
|
Fully tax-equivalent adjustment |
|
|
86 |
|
|
|
86 |
|
|
|
87 |
|
|
|
87 |
|
|
|
87 |
|
Net interest income (FTE) 1 |
|
$ |
12,381 |
|
|
$ |
12,321 |
|
|
$ |
12,111 |
|
|
$ |
11,268 |
|
|
$ |
11,023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Efficiency ratio 2 |
|
|
62.8 |
% |
|
|
60.6 |
% |
|
|
58.9 |
% |
|
|
63.1 |
% |
|
|
67.2 |
% |
Fully tax-equivalent adjustment |
|
|
-0.4 |
% |
|
|
-0.4 |
% |
|
|
-0.3 |
% |
|
|
-0.4 |
% |
|
|
-0.4 |
% |
Efficiency ratio (FTE) 3 |
|
|
62.4 |
% |
|
|
60.2 |
% |
|
|
58.6 |
% |
|
|
62.7 |
% |
|
|
66.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest margin |
|
|
3.26 |
% |
|
|
3.19 |
% |
|
|
3.22 |
% |
|
|
3.01 |
% |
|
|
2.91 |
% |
Fully tax-equivalent adjustment |
|
|
0.02 |
% |
|
|
0.02 |
% |
|
|
0.02 |
% |
|
|
0.03 |
% |
|
|
0.02 |
% |
Net interest margin (FTE) 1 |
|
|
3.28 |
% |
|
|
3.21 |
% |
|
|
3.24 |
% |
|
|
3.04 |
% |
|
|
2.93 |
% |
|
|
As of |
|
|||||||||||||||||
|
|
March 31, 2025 |
|
|
December 31, 2024 |
|
|
September 30, 2024 |
|
|
June 30, 2024 |
|
|
March 31, 2024 |
|
|||||
Other financial measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Book value per share |
|
$ |
30.93 |
|
|
$ |
29.85 |
|
|
$ |
30.89 |
|
|
$ |
28.70 |
|
|
$ |
28.31 |
|
Impact of intangible assets 4 |
|
|
(2.09 |
) |
|
|
(2.15 |
) |
|
|
(2.21 |
) |
|
|
(2.27 |
) |
|
|
(2.32 |
) |
Tangible book value per share (non-GAAP) |
|
$ |
28.84 |
|
|
$ |
27.70 |
|
|
$ |
28.68 |
|
|
$ |
26.43 |
|
|
$ |
25.99 |
|
1 FTE calculations use a Federal income tax rate of 21%.
2 The efficiency ratio, GAAP basis, is computed by dividing noninterest expense by the sum of net interest income and noninterest income.
3 The efficiency ratio, FTE, is computed by dividing noninterest expense by the sum of net interest income (FTE) and noninterest income.
4 Intangible assets include goodwill and core deposit intangible assets, net of accumulated amortization, for all periods presented.
Page 9 of 9