UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
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 28, 2022, Virginia National Bankshares Corporation (the “Company”) issued a press statement announcing the consolidated earnings for the quarter ended March 31, 2022.
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 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. Description of Exhibit
Press statement issued by Virginia National Bankshares Corporation on April 28, 2022. |
|
|
|
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 28, 2022 |
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 FIRST QUARTER 2022 EARNINGS
Charlottesville, VA – April 28, 2022 - Virginia National Bankshares Corporation (NASDAQ: VABK) (the “Company”) today reported net income of $4.9 million for the quarter ended March 31, 2022, which represents a 227% increase over net income of $1.5 million recognized for the quarter ended March 31, 2021. Net income per diluted share of $0.92 for the quarter ended March 31, 2022 improved from $0.55 for the same quarter in the prior year. Note that the diluted weighted average common shares outstanding increased from 2,727,448 to 5,343,564 period over period as a result of the April 1, 2021 mergers of Fauquier Bankshares, Inc. and The Fauquier Bank (“Fauquier”) with and into the Company and Virginia National Bank (the "Bank"), respectively.
President and Chief Executive Officer, Glenn W. Rust, commented, “The Company finished the first quarter with strong results and marked the one-year anniversary of the merger with Fauquier on April 1, 2022. The Bank is positioned to benefit from recent and anticipated increases in interest rates. We are excited about our strategy for expanded growth into the northern Virginia markets, with the hiring of Bank President Diane Corscadden-Weaver and a new team of lenders, and our credit quality remains strong.”
First Quarter 2022 Results of Operations
Loans and Asset Quality
__________________________________________________________________
1 See "Reconciliation of Certain Non-GAAP Financial Measures" at the end of this release.
Page 1 of 8
Loans and Asset Quality (continued)
Net Interest Income
Noninterest Income
Noninterest income for the three months ended March 31, 2022 increased $3.7 million, or 361%, compared to the three months ended March 31, 2021 largely due to the receipt and recognition of a $2.4 million one-time payment to resolve a commercial dispute, which is included within wealth management fees. Also, the inclusion of Fauquier’s wealth management fees, advisory and brokerage income, income from bank-owned life insurance policies, deposit fees and debit card income contributed to increases in each of those categories.
Noninterest Expense
Noninterest expense for the three months ended March 31, 2022 increased $5.3 million, or 111%, compared to the three months ended March 31, 2021, due to the inclusion of noninterest expense related to the legacy Fauquier business in nearly all line items within the category. In addition, core deposit intangible amortization expense, which was not incurred prior to the merger with Fauquier, was $439 thousand for the three months ended March 31, 2022.
Book Value
Book value per share was $27.42 as of March 31, 2022 and $29.33 as of March 31, 2021, declining primarily due to the increase in unrealized loss on the investment portfolio period over period. Tangible book value per share (a non-GAAP financial measure)1 as of March 31, 2022 was $24.37 compared to $29.07 as of March 31, 2021, declining also due to the impact of goodwill and other intangible assets recorded upon the merger with Fauquier. These amounts are impacted by the increase in shares outstanding as a result of the merger.
_____________________________________________________________________
1 See "Reconciliation of Certain Non-GAAP Financial Measures" at the end of this release.
Page 2 of 8
Income Taxes
The effective tax rate for the three months ended March 31, 2022 amounted to 17.5%, due to the recognition of low-income housing tax credits, compared to 20.0% for the three months ended March 31, 2021.
Dividends
Cash dividends of $1.6 million were declared during the first quarter of 2022. The remaining 68% of net income was retained.
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 ten banking offices throughout Fauquier and Prince William counties, four banking offices in Charlottesville and Albemarle County, 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 Bank also offers, through its networking agreements with third parties, investment advisory and other investment services under Sturman Wealth Advisors. Investment management services are offered through Masonry Capital Management, LLC, a registered investment adviser and wholly-owned subsidiary of the Company.
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 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: general economic and market conditions, including the effects of declines in real estate values, an increase in unemployment levels and general economic contraction as a result of COVID-19 or other pandemics; fluctuations in interest rates, deposits, loan demand, and asset quality; assumptions that underlie the Company’s allowance for loan losses; the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts or public health events (e.g., COVID-19 or other pandemics), and of governmental and societal responses thereto; the performance of vendors or other parties with which the Company does business; competition; technology; changes in laws, regulations and guidance; changes in accounting principles or guidelines; performance of assets under management; expected revenue synergies and cost savings from the recently completed merger with Fauquier may not be fully realized or realized within the expected timeframe; the businesses of the Company and Fauquier may not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected; revenues following the merger may be lower than expected; customer and employee relationships and business operations may be disrupted by the merger; and other factors impacting financial services businesses. 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, 2021 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 3 of 8
VIRGINIA NATIONAL BANKSHARES CORPORATION
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except per share data)
|
|
March 31, 2022 |
|
|
December 31, 2021 * |
|
||
|
|
(Unaudited) |
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Cash and due from banks |
|
$ |
16,539 |
|
|
$ |
20,345 |
|
Interest-bearing deposits in other banks |
|
|
311,546 |
|
|
|
336,032 |
|
Federal funds sold |
|
|
152,523 |
|
|
|
152,463 |
|
Securities: |
|
|
|
|
|
|
||
Available for sale, at fair value |
|
|
341,361 |
|
|
|
303,817 |
|
Restricted securities, at cost |
|
|
5,137 |
|
|
|
4,950 |
|
Total securities |
|
|
346,498 |
|
|
|
308,767 |
|
Loans, net of deferred fees and costs |
|
|
1,006,962 |
|
|
|
1,061,211 |
|
Allowance for loan losses |
|
|
(5,834 |
) |
|
|
(5,984 |
) |
Loans, net |
|
|
1,001,128 |
|
|
|
1,055,227 |
|
Premises and equipment, net |
|
|
24,680 |
|
|
|
25,093 |
|
Bank owned life insurance |
|
|
36,987 |
|
|
|
31,234 |
|
Goodwill |
|
|
8,140 |
|
|
|
8,140 |
|
Core deposit intangible, net |
|
|
7,832 |
|
|
|
8,271 |
|
Other intangible assets, net |
|
|
257 |
|
|
|
274 |
|
Other real estate owned, net |
|
|
611 |
|
|
|
611 |
|
Right of use asset, net |
|
|
7,744 |
|
|
|
7,583 |
|
Accrued interest receivable and other assets |
|
|
20,722 |
|
|
|
18,144 |
|
Total assets |
|
$ |
1,935,207 |
|
|
$ |
1,972,184 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
||
Liabilities: |
|
|
|
|
|
|
||
Demand deposits: |
|
|
|
|
|
|
||
Noninterest-bearing |
|
$ |
523,189 |
|
|
$ |
522,281 |
|
Interest-bearing |
|
|
451,339 |
|
|
|
446,314 |
|
Money market and savings deposit accounts |
|
|
644,418 |
|
|
|
665,530 |
|
Certificates of deposit and other time deposits |
|
|
155,402 |
|
|
|
162,045 |
|
Total deposits |
|
|
1,774,348 |
|
|
|
1,796,170 |
|
Junior subordinated debt, net |
|
|
3,379 |
|
|
|
3,367 |
|
Lease liability |
|
|
7,295 |
|
|
|
7,108 |
|
Accrued interest payable and other liabilities |
|
|
4,166 |
|
|
|
3,552 |
|
Total liabilities |
|
|
1,789,188 |
|
|
|
1,810,197 |
|
Commitments and contingent liabilities |
|
|
|
|
|
|
||
Shareholders' equity: |
|
|
|
|
|
|
||
Preferred stock, $2.50 par value |
|
|
- |
|
|
|
- |
|
Common stock, $2.50 par value |
|
|
13,190 |
|
|
|
13,178 |
|
Capital surplus |
|
|
104,706 |
|
|
|
104,584 |
|
Retained earnings |
|
|
49,764 |
|
|
|
46,436 |
|
Accumulated other comprehensive loss |
|
|
(21,641 |
) |
|
|
(2,211 |
) |
Total shareholders' equity |
|
|
146,019 |
|
|
|
161,987 |
|
Total liabilities and shareholders' equity |
|
$ |
1,935,207 |
|
|
$ |
1,972,184 |
|
Common shares outstanding |
|
|
5,326,271 |
|
|
|
5,308,335 |
|
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 4 of 8
VIRGINIA NATIONAL BANKSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share data)
(Unaudited)
|
|
For the three months ended |
|
|
||||
|
|
March 31, 2022 |
|
March 31, 2021 |
|
|
||
Interest and dividend income: |
|
|
|
|
|
|
||
Loans, including fees |
|
$ |
10,769 |
|
$ |
5,938 |
|
|
Federal funds sold |
|
|
61 |
|
|
12 |
|
|
Other interest-bearing deposits |
|
|
136 |
|
|
- |
|
|
Investment securities: |
|
|
|
|
|
|
||
Taxable |
|
|
1,012 |
|
|
507 |
|
|
Tax exempt |
|
|
304 |
|
|
176 |
|
|
Dividends |
|
|
62 |
|
|
34 |
|
|
Total interest and dividend income |
|
|
12,344 |
|
|
6,667 |
|
|
|
|
|
|
|
|
|
||
Interest expense: |
|
|
|
|
|
|
||
Demand and savings deposits |
|
|
676 |
|
|
377 |
|
|
Certificates and other time deposits |
|
|
195 |
|
|
280 |
|
|
Borrowings |
|
|
48 |
|
|
36 |
|
|
Total interest expense |
|
|
919 |
|
|
693 |
|
|
Net interest income |
|
|
11,425 |
|
|
5,974 |
|
|
Provision for loan losses |
|
|
148 |
|
|
351 |
|
|
Net interest income after provision for loan losses |
|
|
11,277 |
|
|
5,623 |
|
|
|
|
|
|
|
|
|
||
Noninterest income: |
|
|
|
|
|
|
||
Wealth management fees |
|
|
2,957 |
|
|
329 |
|
|
Advisory and brokerage income |
|
|
216 |
|
|
191 |
|
|
Deposit account fees |
|
|
465 |
|
|
160 |
|
|
Debit/credit card and ATM fees |
|
|
707 |
|
|
154 |
|
|
Earnings/increase in value of bank owned life insurance |
|
|
211 |
|
|
107 |
|
|
Other |
|
|
231 |
|
|
98 |
|
|
Total noninterest income |
|
|
4,787 |
|
|
1,039 |
|
|
|
|
|
|
|
|
|
||
Noninterest expense: |
|
|
|
|
|
|
||
Salaries and employee benefits |
|
|
4,731 |
|
|
2,402 |
|
|
Net occupancy |
|
|
1,197 |
|
|
495 |
|
|
Equipment |
|
|
283 |
|
|
116 |
|
|
Bank franchise tax |
|
|
304 |
|
|
173 |
|
|
Computer software |
|
|
263 |
|
|
167 |
|
|
Data processing |
|
|
738 |
|
|
289 |
|
|
FDIC deposit insurance assessment |
|
|
226 |
|
|
63 |
|
|
Marketing, advertising and promotion |
|
|
267 |
|
|
137 |
|
|
Merger and merger-related expenses |
|
|
- |
|
|
278 |
|
|
Plastics expense |
|
|
139 |
|
|
42 |
|
|
Professional fees |
|
|
337 |
|
|
177 |
|
|
Core deposit intangible amortization |
|
|
439 |
|
|
- |
|
|
Other |
|
|
1,171 |
|
|
442 |
|
|
Total noninterest expense |
|
|
10,095 |
|
|
4,781 |
|
|
|
|
|
|
|
|
|
||
Income before income taxes |
|
|
5,969 |
|
|
1,881 |
|
|
Provision for income taxes |
|
|
1,045 |
|
|
376 |
|
|
Net income |
|
$ |
4,924 |
|
$ |
1,505 |
|
|
Net income per common share, basic |
|
$ |
0.93 |
|
$ |
0.55 |
|
|
Net income per common share, diluted |
|
$ |
0.92 |
|
$ |
0.55 |
|
|
Weighted average common shares outstanding, basic |
|
|
5,311,983 |
|
|
2,719,840 |
|
|
Weighted average common shares outstanding, diluted |
|
|
5,343,564 |
|
|
2,727,448 |
|
|
Page 5 of 8
VIRGINIA NATIONAL BANKSHARES CORPORATION
FINANCIAL HIGHLIGHTS
(dollars in thousands, except per share data)
(Unaudited)
|
|
At or For the Three Months Ended |
|
|||||||||||||||||
|
|
March 31, |
|
|
December 31, |
|
|
September 30, |
|
|
June 30, |
|
|
March 31, |
|
|||||
Common Share Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income per weighted average share, basic |
|
$ |
0.93 |
|
|
$ |
0.98 |
|
|
$ |
0.59 |
|
|
$ |
0.03 |
|
|
$ |
0.55 |
|
Net income per weighted average share, diluted |
|
$ |
0.92 |
|
|
$ |
0.98 |
|
|
$ |
0.59 |
|
|
$ |
0.03 |
|
|
$ |
0.55 |
|
Weighted average shares outstanding, basic |
|
|
5,311,983 |
|
|
|
5,308,108 |
|
|
|
5,306,370 |
|
|
|
5,305,277 |
|
|
|
2,719,840 |
|
Weighted average shares outstanding, diluted |
|
|
5,343,564 |
|
|
|
5,338,088 |
|
|
|
5,338,872 |
|
|
|
5,320,290 |
|
|
|
2,727,448 |
|
Actual shares outstanding |
|
|
5,326,271 |
|
|
|
5,308,335 |
|
|
|
5,307,235 |
|
|
|
5,305,819 |
|
|
|
2,728,327 |
|
Tangible book value per share at period end |
|
$ |
24.37 |
|
|
$ |
27.36 |
|
|
$ |
26.92 |
|
|
$ |
26.60 |
|
|
$ |
29.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Key Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Return on average assets 1 |
|
|
1.03 |
% |
|
|
1.06 |
% |
|
|
0.65 |
% |
|
|
0.03 |
% |
|
|
0.68 |
% |
Return on average equity 1 |
|
|
12.53 |
% |
|
|
12.86 |
% |
|
|
7.70 |
% |
|
|
0.37 |
% |
|
|
7.40 |
% |
Net interest margin (FTE) 2 |
|
|
2.59 |
% |
|
|
2.72 |
% |
|
|
3.08 |
% |
|
|
3.05 |
% |
|
|
2.83 |
% |
Efficiency ratio (FTE) 3 |
|
|
62.02 |
% |
|
|
57.70 |
% |
|
|
75.17 |
% |
|
|
99.06 |
% |
|
|
67.72 |
% |
Loan-to-deposit ratio |
|
|
56.75 |
% |
|
|
59.08 |
% |
|
|
64.04 |
% |
|
|
71.57 |
% |
|
|
77.23 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net Interest Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income |
|
$ |
11,425 |
|
|
$ |
12,359 |
|
|
$ |
13,504 |
|
|
$ |
13,151 |
|
|
$ |
5,974 |
|
Net interest income (FTE) 2 |
|
$ |
11,490 |
|
|
$ |
12,437 |
|
|
$ |
13,581 |
|
|
$ |
13,224 |
|
|
$ |
6,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Tier 1 leverage ratio |
|
|
8.03 |
% |
|
|
7.61 |
% |
|
|
7.59 |
% |
|
|
7.66 |
% |
|
|
9.01 |
% |
Total risk-based capital ratio |
|
|
15.66 |
% |
|
|
14.56 |
% |
|
|
13.74 |
% |
|
|
13.47 |
% |
|
|
15.49 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Assets and Asset Quality: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Average Earning Assets |
|
$ |
1,802,461 |
|
|
$ |
1,817,010 |
|
|
$ |
1,750,799 |
|
|
$ |
1,740,338 |
|
|
$ |
862,373 |
|
Average Gross Loans |
|
$ |
1,031,593 |
|
|
$ |
1,088,278 |
|
|
$ |
1,140,281 |
|
|
$ |
1,214,123 |
|
|
$ |
618,902 |
|
Paycheck Protection Program Loans, end of period |
|
$ |
9,976 |
|
|
$ |
24,482 |
|
|
$ |
36,740 |
|
|
$ |
73,784 |
|
|
$ |
70,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Beginning of period |
|
$ |
5,984 |
|
|
$ |
5,623 |
|
|
$ |
5,522 |
|
|
$ |
5,615 |
|
|
$ |
5,455 |
|
Provision for (recovery of) loan losses |
|
|
148 |
|
|
|
537 |
|
|
|
267 |
|
|
|
(141 |
) |
|
|
351 |
|
Charge-offs |
|
|
(473 |
) |
|
|
(230 |
) |
|
|
(208 |
) |
|
|
(156 |
) |
|
|
(241 |
) |
Recoveries |
|
|
175 |
|
|
|
54 |
|
|
|
42 |
|
|
|
204 |
|
|
|
50 |
|
Net recoveries (charge-offs) |
|
|
(298 |
) |
|
|
(176 |
) |
|
|
(166 |
) |
|
|
48 |
|
|
|
(191 |
) |
End of period |
|
$ |
5,834 |
|
|
$ |
5,984 |
|
|
$ |
5,623 |
|
|
$ |
5,522 |
|
|
$ |
5,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Non-accrual loans 4 |
|
$ |
518 |
|
|
$ |
495 |
|
|
$ |
777 |
|
|
$ |
17 |
|
|
$ |
5 |
|
Loans 90 days or more past due and still accruing 5 |
|
|
837 |
|
|
|
800 |
|
|
|
1,044 |
|
|
|
2,770 |
|
|
|
399 |
|
OREO |
|
|
611 |
|
|
|
611 |
|
|
|
611 |
|
|
|
611 |
|
|
|
- |
|
Total nonperforming assets (NPA) |
|
$ |
1,966 |
|
|
$ |
1,906 |
|
|
$ |
2,432 |
|
|
$ |
3,398 |
|
|
$ |
404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
NPA as a % of total assets |
|
|
0.10 |
% |
|
|
0.10 |
% |
|
|
0.13 |
% |
|
|
0.18 |
% |
|
|
0.04 |
% |
NPA as a % of total loans plus OREO |
|
|
0.20 |
% |
|
|
0.18 |
% |
|
|
0.22 |
% |
|
|
0.29 |
% |
|
|
0.07 |
% |
ALLL to total loans |
|
|
0.58 |
% |
|
|
0.56 |
% |
|
|
0.51 |
% |
|
|
0.47 |
% |
|
|
0.90 |
% |
ALLL to total loans, excluding PPP loans (non-GAAP) |
|
|
0.59 |
% |
|
|
0.58 |
% |
|
|
0.52 |
% |
|
|
0.51 |
% |
|
|
1.02 |
% |
Non-accruing loans to total loans 4 |
|
|
0.05 |
% |
|
|
0.05 |
% |
|
|
0.07 |
% |
|
|
0.00 |
% |
|
|
0.00 |
% |
Net charge-offs (recoveries) to average loans 1 |
|
|
0.12 |
% |
|
|
0.06 |
% |
|
|
0.06 |
% |
|
|
-0.02 |
% |
|
|
0.12 |
% |
1 Ratio is computed on an annualized basis.
2 The net interest margin and net interest income are reported on a FTE basis, using a Federal income tax rate of 21%.
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 Acquired loans which otherwise would be in non-accrual status are not included in this figure, as they earn interest through the yield accretion.
5 Past due loans from the acquired portfolio are included at fair value.
Page 6 of 8
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, 2022 |
|
|
March 31, 2021 |
|
||||||||||||||
|
|
|
|
Interest |
|
|
|
|
|
|
Interest |
|
|
|
||||||
|
|
Average |
|
Income/ |
|
Average |
|
|
Average |
|
Income/ |
|
Average |
|
||||||
(dollars in thousands) |
|
Balance |
|
Expense |
|
Yield/Cost |
|
|
Balance |
|
Expense |
|
Yield/Cost |
|
||||||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Earning Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Taxable Securities |
|
$ |
248,219 |
|
$ |
1,074 |
|
|
1.73 |
% |
|
$ |
142,837 |
|
$ |
541 |
|
|
1.52 |
% |
Tax Exempt Securities 1 |
|
|
65,145 |
|
|
385 |
|
|
2.36 |
% |
|
|
33,234 |
|
|
223 |
|
|
2.68 |
% |
Total Securities 1 |
|
|
313,364 |
|
|
1,459 |
|
|
1.86 |
% |
|
|
176,071 |
|
|
764 |
|
|
1.74 |
% |
Total Loans |
|
|
1,031,593 |
|
|
10,770 |
|
|
4.23 |
% |
|
|
618,902 |
|
|
5,938 |
|
|
3.89 |
% |
Fed Funds Sold |
|
|
152,477 |
|
|
61 |
|
|
0.16 |
% |
|
|
67,400 |
|
|
12 |
|
|
0.07 |
% |
Other interest-bearing deposits |
|
|
305,027 |
|
|
120 |
|
|
0.16 |
% |
|
|
— |
|
|
— |
|
|
— |
|
Total Earning Assets |
|
|
1,802,461 |
|
|
12,410 |
|
|
2.79 |
% |
|
|
862,373 |
|
|
6,714 |
|
|
3.16 |
% |
Less: Allowance for Loan Losses |
|
|
(6,027 |
) |
|
|
|
|
|
|
(5,476 |
) |
|
|
|
|
||||
Total Non-Earning Assets |
|
|
140,916 |
|
|
|
|
|
|
|
45,619 |
|
|
|
|
|
||||
Total Assets |
|
$ |
1,937,350 |
|
|
|
|
|
|
$ |
902,516 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Bearing Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Checking |
|
$ |
421,468 |
|
$ |
61 |
|
|
0.06 |
% |
|
$ |
146,781 |
|
$ |
26 |
|
|
0.07 |
% |
Money Market and Savings Deposits |
|
|
656,219 |
|
|
615 |
|
|
0.38 |
% |
|
|
284,333 |
|
|
351 |
|
|
0.50 |
% |
Time Deposits |
|
|
158,423 |
|
|
195 |
|
|
0.50 |
% |
|
|
99,692 |
|
|
280 |
|
|
1.14 |
% |
Total Interest-Bearing Deposits |
|
|
1,236,110 |
|
|
871 |
|
|
0.29 |
% |
|
|
530,806 |
|
|
657 |
|
|
0.50 |
% |
Short term borrowings |
|
|
— |
|
|
— |
|
|
— |
|
|
|
30,000 |
|
|
36 |
|
|
0.49 |
% |
Junior subordinated debt |
|
|
3,371 |
|
|
49 |
|
|
5.90 |
% |
|
|
— |
|
|
— |
|
|
— |
|
Total Interest-Bearing Liabilities |
|
|
1,239,481 |
|
|
920 |
|
|
0.30 |
% |
|
|
560,806 |
|
|
693 |
|
|
0.50 |
% |
Non-Interest-Bearing Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Demand deposits |
|
|
527,091 |
|
|
|
|
|
|
|
255,227 |
|
|
|
|
|
||||
Other liabilities |
|
|
11,347 |
|
|
|
|
|
|
|
3,948 |
|
|
|
|
|
||||
Total Liabilities |
|
|
1,777,919 |
|
|
|
|
|
|
|
819,981 |
|
|
|
|
|
||||
Shareholders' Equity |
|
|
159,431 |
|
|
|
|
|
|
|
82,535 |
|
|
|
|
|
||||
Total Liabilities & Shareholders' Equity |
|
$ |
1,937,350 |
|
|
|
|
|
|
$ |
902,516 |
|
|
|
|
|
||||
Net Interest Income (FTE) |
|
|
|
$ |
11,490 |
|
|
|
|
|
|
$ |
6,021 |
|
|
|
||||
Interest Rate Spread 2 |
|
|
|
|
|
|
2.49 |
% |
|
|
|
|
|
|
2.66 |
% |
||||
Cost of Funds |
|
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
|
0.34 |
% |
||||
Interest Expense as a Percentage of Average Earning Assets |
|
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
|
0.33 |
% |
||||
Net Interest Margin (FTE) 3 |
|
|
|
|
|
|
2.59 |
% |
|
|
|
|
|
|
2.83 |
% |
||||
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.
Page 7 of 8
VIRGINIA NATIONAL BANKSHARES CORPORATION
QUARTERLY RECONCILIATION OF CERTAIN NON-GAAP FINANCIAL MEASURES
(dollars in thousands, except per share data)
(Unaudited)
|
|
Three Months Ended |
|
|||||||||||||||||
|
|
March 31, 2022 |
|
|
December 31, 2021 |
|
|
September 30, 2021 |
|
|
June 30, 2021 |
|
|
March 31, 2021 |
|
|||||
Fully tax-equivalent measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest income |
|
$ |
11,425 |
|
|
$ |
12,359 |
|
|
$ |
13,504 |
|
|
$ |
13,151 |
|
|
$ |
5,974 |
|
Fully tax-equivalent adjustment |
|
|
65 |
|
|
|
78 |
|
|
|
77 |
|
|
|
73 |
|
|
|
47 |
|
Net interest income (FTE) 1 |
|
$ |
11,490 |
|
|
$ |
12,437 |
|
|
$ |
13,581 |
|
|
$ |
13,224 |
|
|
$ |
6,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Efficiency ratio 2 |
|
|
62.3 |
% |
|
|
58.0 |
% |
|
|
75.5 |
% |
|
|
99.5 |
% |
|
|
68.2 |
% |
Fully tax-equivalent adjustment |
|
|
-0.3 |
% |
|
|
-0.3 |
% |
|
|
-0.3 |
% |
|
|
-0.4 |
% |
|
|
-0.5 |
% |
Efficiency ratio (FTE) 3 |
|
|
62.0 |
% |
|
|
57.7 |
% |
|
|
75.2 |
% |
|
|
99.1 |
% |
|
|
67.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net interest margin |
|
|
2.57 |
% |
|
|
2.70 |
% |
|
|
3.06 |
% |
|
|
3.03 |
% |
|
|
2.81 |
% |
Fully tax-equivalent adjustment |
|
|
0.02 |
% |
|
|
0.02 |
% |
|
|
0.02 |
% |
|
|
0.02 |
% |
|
|
0.02 |
% |
Net interest margin (FTE) 1 |
|
|
2.59 |
% |
|
|
2.72 |
% |
|
|
3.08 |
% |
|
|
3.05 |
% |
|
|
2.83 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
As of |
|
|||||||||||||||||
|
|
March 31, 2022 |
|
|
December 31, 2021 |
|
|
September 30, 2021 |
|
|
June 30, 2021 |
|
|
March 31, 2021 |
|
|||||
Other financial measures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
ALLL to total loans |
|
|
0.58 |
% |
|
|
0.56 |
% |
|
|
0.51 |
% |
|
|
0.47 |
% |
|
|
0.90 |
% |
Impact of acquired loans and fair value mark |
|
|
0.37 |
% |
|
|
0.39 |
% |
|
|
0.39 |
% |
|
|
0.41 |
% |
|
|
— |
|
ALLL to total loans, excluding acquired loans and fair value mark (non-GAAP) |
|
|
0.95 |
% |
|
|
0.95 |
% |
|
|
0.90 |
% |
|
|
0.88 |
% |
|
|
0.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
ALLL to total loans |
|
|
0.58 |
% |
|
|
0.56 |
% |
|
|
0.51 |
% |
|
|
0.47 |
% |
|
|
0.90 |
% |
Impact of PPP loans |
|
|
0.01 |
% |
|
|
0.02 |
% |
|
|
0.01 |
% |
|
|
0.04 |
% |
|
|
0.12 |
% |
ALLL to total loans, excluding PPP loans (non-GAAP) |
|
|
0.59 |
% |
|
|
0.58 |
% |
|
|
0.52 |
% |
|
|
0.51 |
% |
|
|
1.02 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Book value per share |
|
$ |
27.42 |
|
|
$ |
30.50 |
|
|
$ |
30.13 |
|
|
$ |
29.89 |
|
|
$ |
29.33 |
|
Impact of intangible assets |
|
|
(3.05 |
) |
|
|
(3.14 |
) |
|
|
(3.21 |
) |
|
$ |
(3.29 |
) |
|
$ |
(0.26 |
) |
Tangible book value per share (non-GAAP) |
|
$ |
24.37 |
|
|
$ |
27.36 |
|
|
$ |
26.92 |
|
|
$ |
26.60 |
|
|
$ |
29.07 |
|
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.
Page 8 of 8