First National Corporation
First National Corporation
31/07/2024 | Press release | Distributed by Public on 31/07/2024 18:07
First National Corporation Reports Second Quarter Financial Results
STRASBURG, Va., July 31, 2024 (GLOBE NEWSWIRE) -- First National Corporation (the "Company" or "First National") (NASDAQ: FXNC), reported unaudited consolidated net income of $2.4 million and basic and diluted earnings per common share of $0.39 for the second quarter of 2024 and adjusted net income(1) of $3.0 million and adjusted basic and diluted earnings per common share(1) of $0.48.
| (Dollars in thousands, except earnings per share) | Three Months Ended | |||||||||||
| Jun 30, 2024 | Mar 31, 2024 | Jun 30, 2023 | ||||||||||
| Net income | $ | 2,442 | $ | 3,209 | $ | 3,505 | ||||||
| Basic and diluted earnings per share | $ | 0.39 | $ | 0.51 | $ | 0.56 | ||||||
| Return on average assets | 0.68 | % | 0.90 | % | 1.02 | % | ||||||
| Return on average equity | 8.31 | % | 11.07 | % | 12.56 | % | ||||||
| Non-GAAP Measures: | ||||||||||||
| Adjusted net income (1) | $ | 3,008 | $ | 3,209 | $ | 3,505 | ||||||
| Adjusted diluted earnings per share (1) | $ | 0.48 | $ | 0.51 | $ | 0.56 | ||||||
| Adjusted return on average assets (1) | 0.84 | % | 0.90 | % | 1.02 | % | ||||||
| Adjusted return on equity (1) | 10.23 | % | 11.07 | % | 12.56 | % | ||||||
| Net interest margin (1) | 3.40 | % | 3.24 | % | 3.36 | % | ||||||
| Efficiency ratio (1) | 70.65 | % | 65.65 | % | 68.37 | % | ||||||
"The Company finished an eventful first half of the year with solid second quarter financial performance in a very challenging banking environment," said Scott C. Harvard, President and CEO. Harvard continued, "We continue to make progress on the recently announced acquisition of Touchstone Bankshares, Inc., receiving regulatory approval from the Federal Reserve, preparing for the August 29 special meetings of shareholders, and remaining on schedule for a fourth quarter closing. Excluding $571 thousand in merger related expenses, the Company reported adjusted net income of $3.0 million for the quarter, experienced a $13.7 million increase in noninterest-bearing deposits, and benefited from a 16-basis point increase in the net interest margin."
SECOND QUARTER HIGHLIGHTS
Key highlights of the three months ended June 30, 2024, are as follows. Comparisons are to the three-month period ended March 31, 2024, unless otherwise stated:
- Net interest margin(1) improved 16 basis points to 3.40%
- Loans increased $17.0 million, or 7% annualized
- Deposits increased $6.7 million, or 2% annualized
- Noninterest-bearing deposits were stable at 31% of total deposits
- Merger expenses totaled $571 thousand
- Tangible book value per share (1) increased to $18.59
MERGER WITH TOUCHSTONE BANKSHARES, INC.
On March 26, 2024, the Company and Touchstone Bankshares, Inc. (Touchstone) announced they had entered into a definitive merger agreement for First National to acquire Touchstone in an all-stock transaction. Each outstanding share of Touchstone will be converted into 0.8122 shares of First National's common stock. The merger is anticipated to close in the fourth quarter of 2024, pending the satisfaction of customary closing conditions, including approval by the Bureau of Financial Institutions division of the State Corporation Commission of the Commonwealth of Virginia, and from the shareholders of Touchstone and the shareholders of First National at their respective special meetings of shareholders that are scheduled on August 29, 2024. With the acquisition of Touchstone, the Company would expand its presence in the Richmond area with the addition of seven branches in the market and is expected to become the ninth largest Virginia community bank as ranked by deposits. During the second quarter of 2024, the Company incurred pre-tax merger costs of approximately $571 thousand related to the planned merger with Touchstone.
NET INTEREST INCOME
Net interest income increased $644 thousand, or 6%, to $11.5 million for the second quarter of 2024 compared to the first quarter of 2024. Total interest income increased by $721 thousand, or 4%, and was partially offset by a $77 thousand, or 1%, increase in total interest expense.
The $721 thousand increase in total interest income was attributable to a $520 thousand increase in interest and fees on loans and a $291 thousand increase in interest income on deposits in other banks, which were partially offset by a $90 thousand decrease in interest income on securities. The increase in interest and fees on loans was attributable to a 15-basis point increase in the yield on the loan portfolio and an $11.3 million increase in the average balance of loans. The increase in interest income on deposits in other banks was attributable to a $15.6 million increase in average balances. The decrease in interest income on securities was primarily attributable to an $18.0 million decrease in the average balance of total securities.
The $77 thousand increase in total interest expense was primarily attributable to a $49 thousand increase in interest expense on deposits. The increase in interest expense on deposits resulted from a 3-basis point increase in the cost of interest-bearing deposits. The total cost of funds was 1.69% for the second quarter of 2024, which was a 1-basis point increase compared to the first quarter of 2024.
NONINTEREST INCOME
Noninterest income totaled $2.7 million for the second quarter of 2024, which was a $1.4 million decrease from the first quarter of 2024 and was primarily attributable to a decrease in other operating income. Other operating income decreased $1.3 million from a recovery on a charged-off loan that was recognized in the first quarter of 2024. The recovery was from a loan that was acquired through a business combination in a prior year. Income from service charges on deposits and income from fees for other customer services also decreased but were partially offset by an increase in ATM and check card fees.
NONINTEREST EXPENSE
Noninterest expense totaled $10.7 million for the second quarter of 2024, which was an increase of $772 thousand or 8% over the first quarter of 2024. The increase was primarily attributable to a $672 thousand increase in legal and professional fees, which included $562 thousand of merger-related costs. Merger expenses totaled $571 thousand for the second quarter of 2024.
ASSET QUALITY
Overview
Loans that were past due greater than 30 days and still accruing interest as a percentage of total loans were 0.24% on June 30, 2024, 0.23% on March 31, 2024, and 0.10% on June 30, 2023. Nonperforming assets ("NPAs") as a percentage of total assets increased to 0.59% on June 30, 2024, compared to 0.55% on March 31, 2024, and 0.05% on June 30, 2023. Annualized net charge-offs as a percentage of total loans were 0.20% for the second quarter of 2024 and 0.15% for the first quarter of 2024, while annualized net recoveries were 0.04% of total loans for the second quarter of 2023. The allowance for credit losses on loans totaled $12.6 million, or 1.27% of total loans on June 30, 2024, $12.6 million, or 1.30% of total loans on March 31, 2024, and $8.9 million, or 0.95% of total loans on June 30, 2023.
Past Due Loans
Loans past due greater than 30 days and still accruing interest totaled $2.4 million on June 30, 2024, $2.5 million on March 31, 2024, and $970 thousand on June 30, 2023. There were no loans greater than 90 days past due and still accruing on June 30, 2024, compared to $175 thousand on March 31, 2024, and $226 thousand on June 30, 2023.
Nonperforming Assets
NPAs increased to $8.5 million on June 30, 2024 from $8.0 million on March 31, 2024, and $722 thousand on June 30, 2023, and represented 0.59%, 0.55%, and 0.05% of total assets, respectively. The increases were primarily attributable to an increase in nonaccrual commercial and industrial loans.
Net Charge-offs
Net charge-offs totaled $482 thousand for the second quarter of 2024 and $362 thousand for the first quarter of 2024. Net recoveries totaled $96 thousand for the second quarter of 2023.
Provision for Credit Losses
The provision for credit losses totaled $400 thousand for the second quarter of 2024, $1.0 million for the first quarter of 2024, and $100 thousand in the second quarter of 2023. The second quarter 2024 provision was comprised of a $432 thousand provision for credit losses on loans, a $6 thousand recovery of credit losses on held-to-maturity securities, and a $26 thousand recovery of credit losses on unfunded commitments.
Allowance for Credit Losses on Loans
The allowance for credit losses on loans totaled $12.6 million on June 30, 2024, $12.6 million on March 31, 2024, and $8.9 million on June 30, 2023. During the second quarter of 2024, the specific reserve component of the allowance increased by $182 thousand, while the general reserve component of the allowance decreased by $131 thousand.
The following table provides the changes in the allowance for credit losses on loans for the three-month periods ended (dollars in thousands):
| Jun 30, 2024 | Mar 31, 2024 | Jun 30, 2023 | ||||||||||
| Allowance for credit losses on loans, beginning of period | $ | 12,603 | $ | 11,974 | $ | 8,717 | ||||||
| Net (charge-offs) recoveries | (482 | ) | (362 | ) | 96 | |||||||
| Provision for credit losses on loans | 432 | 991 | 45 | |||||||||
| Allowance for credit losses on loans, end of period | $ | 12,553 | $ | 12,603 | $ | 8,858 | ||||||
The allowance for credit losses on loans as a percentage of total loans totaled 1.27% on June 30, 2024, 1.30% on March 31, 2024, and 0.95% on June 30, 2023.
Allowance for Credit Losses on Unfunded Commitments
The allowance for credit losses on unfunded commitments totaled $387 thousand on June 30, 2024 and $413 thousand on March 31, 2024. There was a $26 thousand recovery of credit losses on unfunded commitments in the second quarter of 2024. There was no provision for credit losses on unfunded commitments in the first quarter of 2024 and the provision for credit losses on unfunded commitments totaled $197 thousand for the second quarter of 2023.
Allowance for Credit Losses on Securities
The allowance for credit losses on securities held-to-maturity ("HTM") totaled $110 thousand on June 30, 2024, compared to $116 thousand on March 31, 2024, and $144 thousand on June 30, 2023. The recovery of credit losses on securities totaled $6 thousand for the second quarter of 2024 compared to a provision of credit losses on securities of $9 thousand and $11 thousand for the first quarter of 2024 and the second quarter of 2023, respectively.
LIQUIDITY
Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, unpledged securities held-to-maturity, at par, that were eligible to be pledged to the Federal Reserve Bank through its Bank Term Funding Program, and available lines of credit totaled $533.3 million on June 30, 2024, $554.8 million on March 31, 2024, and $561.7 million on June 30, 2023.
The Bank maintains liquidity to fund loan growth and to meet potential demand from deposit customers. The estimated amount of uninsured customer deposits totaled $419.4 million on June 30, 2024, $391.9 million on March 31, 2024, and $343.0 million on June 30, 2023. Excluding municipal deposits, the estimated amount of uninsured customer deposits totaled $324.5 million on June 30, 2024, $308.6 million on March 31, 2024, and $257.7 million on June 30, 2023.
BALANCE SHEET
Assets totaled $1.5 billion on June 30, 2024, which was a $10.3 million, or 3% (annualized), increase from March 31, 2024, and an $83.3 million, or 6%, increase from June 30, 2023. The increase in total assets from the first quarter of 2024 was primarily due to a $17.1 million increase in loans, net of the allowance for credit losses on loans, which was partially offset by a $5.3 million decrease in interest-bearing deposits in banks. Total assets increased from June 30, 2023 primarily from a $64.5 million increase in interest-bearing deposits in banks and a $56.1 million increase in loans, net of the allowance for credit losses on loans, which were partially offset by a $28.2 million decrease in securities held to maturity and an $11.9 decrease in securities available for sale ("AFS").
At June 30, 2024, loans totaled $990.0 million, an increase of $17.0 million or 7% (annualized) from $973.0 million, at March 31, 2024. Quarterly average loans totaled $982.0 million, an increase of $11.3 million or 5% (annualized) from the first quarter of 2024. At June 30, 2024, loans increased $59.8 million, or 6%, from one year ago, and quarterly average loans increased $59.0 million, or 6%, when comparing the second quarter of 2024 to the same period in 2023.
At June 30, 2024, total investments were $268.3 million, a decrease of $5.2 million from March 31, 2024, and a decrease of $40.1 million from June 30, 2023. AFS securities totaled $144.8 million at June 30, 2024, $147.7 million at March 31, 2024, and $156.7 million at June 30, 2023. At June 30, 2024, total net unrealized losses on the AFS securities portfolio were $21.9 million, a decrease of $266 thousand from total net unrealized losses on AFS securities of $22.2 million at March 31, 2024. HTM securities are carried at cost and totaled $123.6 million at June 30, 2024, $125.9 million at March 31, 2024, and $151.7 million at June 30, 2023, and had net unrealized losses of $11.4 million at June 30, 2024, a decrease of $501 thousand from net unrealized losses on HTM securities of $11.9 at March 31, 2024.
At June 30, 2024, total deposits were $1.3 billion, an increase of $6.7 million or approximately 2% (annualized) from March 31, 2024. Quarterly average deposits increased from the first quarter of 2024 by $14.0 million or 5% (annualized). Total deposits increased $23.4 million or 2% from June 30, 2023, and quarterly average deposits for the second quarter of 2024 increased $17.0 million or 5% from the second quarter of 2023. Total deposits increased from the prior quarter due to a $13.7 million increase in noninterest-bearing deposits and $5.2 million increase in time deposits, which were partially offset by a $12.3 million decrease in interest-bearing demand deposits.
On June 30, 2024 and March 31, 2024, other borrowings totaled $50.0 million and were comprised of funds borrowed from the Federal Reserve Bank through their Bank Term Funding Program. On June 30, 2024, other borrowings had a fixed interest rate of 4.76% and a maturity date of January 15, 2025. The Bank benefited from the borrowing with a reduction in interest rate risk and an increase in net interest income. There were no other borrowings on June 30, 2023.
The following table provides capital ratios at the periods ended:
| Jun 30, 2024 | Mar 31, 2024 | Jun 30, 2023 | ||||||||||
| Total capital ratio (2) | 14.13 | % | 14.45 | % | 14.88 | % | ||||||
| Tier 1 capital ratio (2) | 12.88 | % | 13.20 | % | 13.93 | % | ||||||
| Common equity Tier 1 capital ratio (2) | 12.88 | % | 13.20 | % | 13.93 | % | ||||||
| Leverage ratio (2) | 9.17 | % | 9.19 | % | 9.72 | % | ||||||
| Common equity to total assets (3) | 8.23 | % | 8.14 | % | 8.21 | % | ||||||
| Tangible common equity to tangible assets (3) | 8.03 | % | 7.94 | % | 8.00 | % | ||||||
During the second quarter of 2024, the Company declared and paid cash dividends of $0.15 per common share, which was consistent with the first quarter of 2024 and the second quarter of 2023.
NON-GAAP FINANCIAL MEASURES
In addition to financial statements prepared in accordance with U.S. generally accepted accounting principles ("GAAP"), the Company uses certain non-GAAP financial measures that provide useful information for financial and operational decision making, evaluating trends, and comparing financial results to other financial institutions. The non-GAAP financial measures presented in this document include adjusted net income, adjusted basic and diluted earnings per share, adjusted return on average assets, adjusted return on average equity, fully taxable equivalent interest income, the net interest margin, the efficiency ratio, tangible book value per share, and tangible common equity to tangible assets.
The Company believes certain non-GAAP financial measures enhance the understanding of its business and performance. Non-GAAP financial measures are supplemental and not a substitute for, or more important than, financial measures prepared in accordance with GAAP and may not be comparable to those reported by other financial institutions. A reconciliation of non-GAAP financial measures is included at the end of this release.
ABOUT FIRST NATIONAL CORPORATION
First National Corporation (NASDAQ: FXNC) is the parent company and bank holding company of First Bank, a community bank that first opened for business in 1907 in Strasburg, Virginia. The Bank offers loan and deposit products and services through its website, www.fbvirginia.com, its mobile banking platform, a network of ATMs located throughout its market area, a loan production office, a customer service center in a retirement community, and 20 bank branch office locations located throughout the Shenandoah Valley, the central regions of Virginia, the Roanoke Valley, and in the city of Richmond. In addition to providing traditional banking services, the Bank operates a wealth management division under the name First Bank Wealth Management. First Bank also owns First Bank Financial Services, Inc., which owns an interest in an entity that provides title insurance services.
FORWARD-LOOKING STATEMENTS
Certain information contained in this communication may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to our plans, objectives, expectations and intentions, are not historical facts, and identified by words such as "believes," "expects," "anticipates," "estimates," "intends," "plans," "targets," and "projects," as well as similar expressions. Although First National believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of First National will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. For details on other factors that could affect expectations or could cause results to differ materially from those described in the forward-looking statements, see the risk factors and other cautionary language appearing in First National's Annual Reports on Form 10-K most recently filed with the U.S. Securities and Exchange Commission (the "SEC") and Quarterly Reports on Form 10-Q filed with the SEC for the first quarter of 2024, available at the SEC's Internet site (http://www.sec.gov), and may include additional or updated disclosures of such material risks in subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K that First National may file with the SEC after the date of this communication.
In addition to factors previously disclosed in the reports filed by First National with the SEC, additional risks and uncertainties may include, but are not limited to: (1) the risk that the cost savings and any revenue synergies from the proposed Merger may not be realized or take longer than anticipated to be realized, (2) disruption from the proposed Merger of customer, supplier, employee or other business partner relationships, (3) the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement, (4) the failure to obtain the necessary approval by the shareholders of Touchstone and First National, (5) the possibility that the costs, fees, expenses and charges related to the proposed Merger may be greater than anticipated, (6) the ability of First National to obtain required governmental approvals of the proposed Merger, (7) reputational risk and the reaction of each of the parties' customers, suppliers, employees or other business partners to the proposed Merger, (8) the failure of the closing conditions in the merger agreement to be satisfied, or any unexpected delay in closing the proposed Merger, (9) the risks relating to the integration of Touchstone's operations into the operations of First National, including the risk that such integration will be materially delayed or will be more costly or difficult than expected, (10) the risk of potential litigation or regulatory action related to the proposed Merger, (11) the risk of expansion into new geographic or product markets, (12) the dilution caused by First National's issuance of additional shares of its common stock in the proposed Merger, and (13) general competitive, economic, political and market conditions.
All subsequent written and oral forward-looking statements concerning First National, Touchstone or any person acting on their behalf is expressly qualified in their entirety by the cautionary statements above. Neither First National nor Touchstone undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.
ADDITIONAL INFORMATION ABOUT THE ACQUISITION AND WHERE TO FIND IT
In connection with the proposed Merger, on July 9, 2024, First National filed a registration statement on Form S-4 with the SEC, which includes a joint proxy statement of First National and Touchstone and a prospectus of First National, as well as other relevant documents regarding the proposed transaction.
SHAREHOLDERS OF FIRST NATIONAL AND TOUCHSTONE ARE ADVISED TO READ THE REGISTRATION STATEMENT AND THE JOINT PROXY STATEMENT/PROSPECTUS AND ANY OTHER DOCUMENTS FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THOSE DOCUMENTS, BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION REGARDING FIRST NATIONAL, TOUCHSTONE AND THE PROPOSED MERGER TRANSACTION.
Shareholders may obtain free copies of these documents, once they are filed, and other documents filed with the SEC on the SEC's website at http://www.sec.gov. Shareholders will also be able to obtain these documents, once they are filed, free of charge, by requesting them in writing from Scott C. Harvard, First National Corporation, 112 West King Street, Strasburg, Virginia 22657, or by telephone at (540) 465-9121, or from James Black, Touchstone Bankshares, Inc., 4300 Crossings Boulevard, PO Box 2230, Prince George, VA 23875, or by telephone at (804) 324-7384.
PARTICIPANTS IN THE SOLICITATION
First National, Touchstone and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from the shareholders of First National and Touchstone in connection with the proposed transaction. Information about the directors and executive officers of First National is available in First National's proxy statement dated March 29, 2024, for its 2024 Annual Meeting of Shareholders, and other documents filed by First National with the SEC. Additional information regarding the interests of those persons and other persons who may be deemed participants in the transaction may be obtained by reading the joint proxy statement/prospectus regarding the proposed transaction when it becomes available. You may obtain free copies of each document as described in the preceding paragraph.
This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or proxy in favor of the transaction, the merger agreement, or the transactions contemplated thereby, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.
CONTACTS
| Scott C. Harvard | M. Shane Bell | |
| President and CEO | Executive Vice President and CFO | |
| (540) 465-9121 | (540) 465-9121 | |
| [email protected] | [email protected] | |
FIRST NATIONAL CORPORATION
Performance Summary
(in thousands, except share and per share data)
(unaudited)
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||
| Jun 30, 2024 | Mar 31, 2024 | Jun 30, 2023 | Jun 30, 2024 | Jun 30, 2023 | ||||||||||||||||
| Income Statement | ||||||||||||||||||||
| Interest income | ||||||||||||||||||||
| Interest and fees on loans | $ | 14,004 | $ | 13,484 | $ | 11,886 | $ | 27,488 | $ | 23,398 | ||||||||||
| Interest on deposits in banks | 1,579 | 1,288 | 759 | 2,867 | 1,103 | |||||||||||||||
| Taxable interest on securities | 1,134 | 1,224 | 1,306 | 2,358 | 2,645 | |||||||||||||||
| Tax-exempt interest on securities | 306 | 305 | 307 | 611 | 613 | |||||||||||||||
| Dividends | 32 | 33 | 28 | 65 | 55 | |||||||||||||||
| Total interest income | $ | 17,055 | $ | 16,334 | $ | 14,286 | $ | 33,389 | $ | 27,814 | ||||||||||
| Interest expense | ||||||||||||||||||||
| Interest on deposits | $ | 4,820 | $ | 4,771 | $ | 3,402 | $ | 9,591 | $ | 5,618 | ||||||||||
| Interest on subordinated debt | 69 | 69 | 69 | 138 | 138 | |||||||||||||||
| Interest on junior subordinated debt | 66 | 68 | 67 | 134 | 134 | |||||||||||||||
| Interest on other borrowings | 606 | 576 | 3 | 1,182 | 3 | |||||||||||||||
| Total interest expense | $ | 5,561 | $ | 5,484 | $ | 3,541 | $ | 11,045 | $ | 5,893 | ||||||||||
| Net interest income | $ | 11,494 | $ | 10,850 | $ | 10,745 | $ | 22,344 | $ | 21,921 | ||||||||||
| Provision for credit losses | 400 | 1,000 | 100 | 1,400 | 100 | |||||||||||||||
| Net interest income after provision for credit losses | $ | 11,094 | $ | 9,850 | $ | 10,645 | $ | 20,944 | $ | 21,821 | ||||||||||
| Noninterest income | ||||||||||||||||||||
| Service charges on deposit accounts | $ | 612 | $ | 654 | $ | 683 | $ | 1,266 | $ | 1,329 | ||||||||||
| ATM and check card fees | 809 | 770 | 848 | 1,579 | 1,648 | |||||||||||||||
| Wealth management fees | 879 | 883 | 749 | 1,762 | 1,525 | |||||||||||||||
| Fees for other customer services | 178 | 195 | 220 | 373 | 416 | |||||||||||||||
| Brokered mortgage fees | 32 | 38 | 35 | 70 | 35 | |||||||||||||||
| Income from bank owned life insurance | 149 | 151 | 135 | 300 | 284 | |||||||||||||||
| Other operating income | 27 | 1,356 | 214 | 1,383 | 425 | |||||||||||||||
| Total noninterest income | $ | 2,686 | $ | 4,047 | $ | 2,884 | $ | 6,733 | $ | 5,662 | ||||||||||
| Noninterest expense | ||||||||||||||||||||
| Salaries and employee benefits | $ | 5,839 | $ | 5,871 | $ | 5,189 | $ | 11,710 | $ | 10,535 | ||||||||||
| Occupancy | 548 | 535 | 524 | 1,083 | 1,052 | |||||||||||||||
| Equipment | 691 | 591 | 571 | 1,282 | 1,158 | |||||||||||||||
| Marketing | 273 | 195 | 248 | 468 | 516 | |||||||||||||||
| Supplies | 115 | 116 | 147 | 231 | 295 | |||||||||||||||
| Legal and professional fees | 1,124 | 452 | 422 | 1,576 | 765 | |||||||||||||||
| ATM and check card expense | 368 | 361 | 425 | 729 | 825 | |||||||||||||||
| FDIC assessment | 203 | 177 | 212 | 380 | 318 | |||||||||||||||
| Bank franchise tax | 261 | 262 | 262 | 523 | 516 | |||||||||||||||
| Data processing expense | 163 | 246 | 252 | 409 | 454 | |||||||||||||||
| Amortization expense | 5 | 4 | 4 | 9 | 9 | |||||||||||||||
| Other real estate owned (income) expense, net | - | - | (219 | ) | - | (216 | ) | |||||||||||||
| Net losses on disposal of premises and equipment | - | 49 | - | 49 | - | |||||||||||||||
| Other operating expense | 1,069 | 1,028 | 1,121 | 2,097 | 2,131 | |||||||||||||||
| Total noninterest expense | $ | 10,659 | $ | 9,887 | $ | 9,158 | $ | 20,546 | $ | 18,358 | ||||||||||
| Income before income taxes | $ | 3,121 | $ | 4,010 | $ | 4,371 | $ | 7,131 | $ | 9,125 | ||||||||||
| Income tax expense | 679 | 801 | 866 | 1,480 | 1,771 | |||||||||||||||
| Net income | $ | 2,442 | $ | 3,209 | $ | 3,505 | $ | 5,651 | $ | 7,354 | ||||||||||
FIRST NATIONAL CORPORATION
Performance Summary
(in thousands, except share and per share data)
(unaudited)
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||
| Jun 30, 2024 | Mar 31, 2024 | Jun 30, 2023 | Jun 30, 2024 | Jun 30, 2023 | ||||||||||||||||
| Common Share and Per Common Share Data | ||||||||||||||||||||
| Earnings per common share, basic | $ | 0.39 | $ | 0.51 | $ | 0.56 | $ | 0.90 | $ | 1.17 | ||||||||||
| Adjusted earnings per common share, basic (1) | 0.48 | 0.51 | 0.56 | $ | 0.99 | $ | 1.17 | |||||||||||||
| Weighted average shares, basic | 6,278,113 | 6,269,790 | 6,269,668 | 6,273,952 | 6,271,779 | |||||||||||||||
| Earnings per common share, diluted | $ | 0.39 | $ | 0.51 | $ | 0.56 | $ | 0.90 | $ | 1.17 | ||||||||||
| Adjusted earnings per common share, diluted (1) | 0.48 | 0.51 | 0.56 | $ | 0.99 | $ | 1.17 | |||||||||||||
| Weighted average shares, diluted | 6,289,405 | 6,282,534 | 6,277,161 | 6,285,970 | 6,279,127 | |||||||||||||||
| Shares outstanding at period end | 6,280,406 | 6,277,373 | 6,250,613 | 6,280,406 | 6,250,613 | |||||||||||||||
| Tangible book value per share at period end (1) | $ | 18.59 | $ | 18.27 | $ | 17.55 | $ | 18.59 | $ | 17.55 | ||||||||||
| Cash dividends | $ | 0.15 | $ | 0.15 | $ | 0.15 | $ | 0.30 | $ | 0.30 | ||||||||||
| Key Performance Ratios | ||||||||||||||||||||
| Return on average assets | 0.68 | % | 0.90 | % | 1.02 | % | 0.79 | % | 1.09 | % | ||||||||||
| Adjusted return on average assets (1) | 0.84 | % | 0.90 | % | 1.02 | % | 0.86 | % | 1.09 | % | ||||||||||
| Return on average equity | 8.31 | % | 11.07 | % | 12.56 | % | 9.68 | % | 13.39 | % | ||||||||||
| Adjusted return on average equity (1) | 10.23 | % | 11.07 | % | 12.56 | % | 10.65 | % | 13.39 | % | ||||||||||
| Net interest margin | 3.40 | % | 3.24 | % | 3.36 | % | 3.31 | % | 3.48 | % | ||||||||||
| Efficiency ratio (1) | 70.65 | % | 65.65 | % | 68.37 | % | 68.09 | % | 66.92 | % | ||||||||||
| Average Balances | ||||||||||||||||||||
| Average assets | $ | 1,448,478 | $ | 1,431,612 | $ | 1,372,781 | $ | 1,438,219 | $ | 1,362,526 | ||||||||||
| Average earning assets | 1,370,187 | 1,361,172 | 1,290,828 | 1,368,811 | 1,279,357 | |||||||||||||||
| Average shareholders' equity | 118,255 | 116,628 | 111,917 | 117,388 | 110,787 | |||||||||||||||
| Asset Quality | ||||||||||||||||||||
| Loan charge-offs | $ | 521 | $ | 413 | $ | 110 | $ | 934 | $ | 1,085 | ||||||||||
| Loan recoveries | 39 | 51 | 206 | 90 | 266 | |||||||||||||||
| Net charge-offs (recoveries) | 482 | 362 | (96 | ) | 844 | 819 | ||||||||||||||
| Non-accrual loans | 8,549 | 8,015 | 677 | 8,549 | 677 | |||||||||||||||
| Other real estate owned, net | - | - | 45 | - | 45 | |||||||||||||||
| Nonperforming assets (5) | 8,549 | 8,015 | 722 | 8,549 | 722 | |||||||||||||||
| Loans 30 to 89 days past due, accruing | 2,399 | 2,279 | 970 | 2,399 | 970 | |||||||||||||||
| Loans over 90 days past due, accruing | - | 175 | 226 | - | 226 | |||||||||||||||
| Special mention loans | 1,380 | - | 2,754 | 1,380 | 2,754 | |||||||||||||||
| Substandard loans, accruing | 279 | 485 | 418 | 279 | 418 | |||||||||||||||
| Capital Ratios (2) | ||||||||||||||||||||
| Total capital | $ | 147,500 | $ | 145,977 | $ | 144,278 | $ | 147,004 | $ | 144,278 | ||||||||||
| Tier 1 capital | 134,451 | 133,341 | 135,079 | 134,451 | 135,079 | |||||||||||||||
| Common equity Tier 1 capital | 134,451 | 133,341 | 135,079 | 134,451 | 135,079 | |||||||||||||||
| Total capital to risk-weighted assets | 14.13 | % | 14.45 | % | 14.88 | % | 14.55 | % | 14.88 | % | ||||||||||
| Tier 1 capital to risk-weighted assets | 12.88 | % | 13.20 | % | 13.93 | % | 13.31 | % | 13.93 | % | ||||||||||
| Common equity Tier 1 capital to risk-weighted assets | 12.88 | % | 13.20 | % | 13.93 | % | 13.31 | % | 13.93 | % | ||||||||||
| Leverage ratio | 9.17 | % | 9.19 | % | 9.72 | % | 9.17 | % | 9.72 | % | ||||||||||
FIRST NATIONAL CORPORATION
Performance Summary
(in thousands, except share and per share data) (unaudited)
| For the Period Ended | ||||||||||||||||||||
| Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | ||||||||||||||||
| Balance Sheet | ||||||||||||||||||||
| Cash and due from banks | $ | 16,729 | $ | 14,476 | $ | 17,194 | $ | 17,168 | $ | 17,697 | ||||||||||
| Interest-bearing deposits in banks | 118,906 | 124,232 | 69,967 | 32,931 | 54,379 | |||||||||||||||
| Securities available for sale, at fair value | 144,816 | 147,675 | 152,857 | 148,175 | 156,745 | |||||||||||||||
| Securities held to maturity, at amortized cost (net of allowance for credit losses) | 123,497 | 125,825 | 148,244 | 149,948 | 151,677 | |||||||||||||||
| Restricted securities, at cost | 2,112 | 2,112 | 2,078 | 2,077 | 1,803 | |||||||||||||||
| Loans, net of allowance for credit losses | 977,423 | 960,371 | 957,456 | 943,603 | 921,336 | |||||||||||||||
| Other real estate owned, net | - | - | - | - | 45 | |||||||||||||||
| Premises and equipment, net | 22,205 | 21,993 | 22,142 | 21,363 | 21,556 | |||||||||||||||
| Accrued interest receivable | 4,916 | 4,978 | 4,655 | 4,502 | 4,248 | |||||||||||||||
| Bank owned life insurance | 24,802 | 24,652 | 24,902 | 24,734 | 24,559 | |||||||||||||||
| Goodwill | 3,030 | 3,030 | 3,030 | 3,030 | 3,030 | |||||||||||||||
| Core deposit intangibles, net | 108 | 113 | 117 | 122 | 127 | |||||||||||||||
| Other assets | 18,984 | 17,738 | 16,653 | 18,567 | 17,022 | |||||||||||||||
| Total assets | $ | 1,457,528 | $ | 1,447,195 | $ | 1,419,295 | $ | 1,366,220 | $ | 1,374,224 | ||||||||||
| Noninterest-bearing demand deposits | $ | 397,770 | $ | 384,092 | $ | 379,208 | $ | 403,774 | $ | 396,137 | ||||||||||
| Savings and interest-bearing demand deposits | 665,208 | 677,458 | 662,169 | 646,980 | 670,005 | |||||||||||||||
| Time deposits | 202,818 | 197,587 | 192,349 | 184,419 | 176,226 | |||||||||||||||
| Total deposits | $ | 1,265,796 | $ | 1,259,137 | $ | 1,233,726 | $ | 1,235,173 | $ | 1,242,368 | ||||||||||
| Other borrowings | 50,000 | 50,000 | 50,000 | - | - | |||||||||||||||
| Subordinated debt, net | 4,998 | 4,998 | 4,997 | 4,997 | 4,996 | |||||||||||||||
| Junior subordinated debt | 9,279 | 9,279 | 9,279 | 9,279 | 9,279 | |||||||||||||||
| Accrued interest payable and other liabilities | 7,564 | 5,965 | 5,022 | 4,792 | 4,721 | |||||||||||||||
| Total liabilities | $ | 1,337,637 | $ | 1,329,379 | $ | 1,303,024 | $ | 1,254,241 | $ | 1,261,364 | ||||||||||
| Preferred stock | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
| Common stock | 7,851 | 7,847 | 7,829 | 7,826 | 7,813 | |||||||||||||||
| Surplus | 33,116 | 33,021 | 32,950 | 32,840 | 32,601 | |||||||||||||||
| Retained earnings | 97,966 | 96,465 | 94,198 | 95,988 | 93,805 | |||||||||||||||
| Accumulated other comprehensive (loss), net | (19,042 | ) | (19,517 | ) | (18,706 | ) | (24,675 | ) | (21,359 | ) | ||||||||||
| Total shareholders' equity | $ | 119,891 | $ | 117,816 | $ | 116,271 | $ | 111,979 | $ | 112,860 | ||||||||||
| Total liabilities and shareholders' equity | $ | 1,457,528 | $ | 1,447,195 | $ | 1,419,295 | $ | 1,366,220 | $ | 1,374,224 | ||||||||||
| Loan Data | ||||||||||||||||||||
| Mortgage real estate loans: | ||||||||||||||||||||
| Construction and land development | $ | 60,919 | $ | 53,364 | $ | 52,680 | $ | 50,405 | $ | 49,282 | ||||||||||
| Secured by farmland | 8,911 | 9,079 | 9,154 | 7,113 | 3,563 | |||||||||||||||
| Secured by 1-4 family residential | 346,976 | 347,014 | 344,369 | 340,773 | 337,601 | |||||||||||||||
| Other real estate loans | 440,857 | 436,006 | 438,118 | 426,065 | 418,409 | |||||||||||||||
| Loans to farmers (except those secured by real estate) | 349 | 332 | 455 | 667 | 714 | |||||||||||||||
| Commercial and industrial loans (except those secured by real estate) | 115,951 | 113,230 | 112,619 | 116,463 | 112,088 | |||||||||||||||
| Consumer installment loans | 5,068 | 4,808 | 4,753 | 4,596 | 4,505 | |||||||||||||||
| Deposit overdrafts | 365 | 251 | 222 | 368 | 251 | |||||||||||||||
| All other loans | 10,580 | 8,890 | 7,060 | 6,049 | 3,781 | |||||||||||||||
| Total loans | $ | 989,976 | $ | 972,974 | $ | 969,430 | $ | 952,499 | $ | 930,194 | ||||||||||
| Allowance for credit losses | (12,553 | ) | (12,603 | ) | (11,974 | ) | (8,896 | ) | (8,858 | ) | ||||||||||
| Loans, net | $ | 977,423 | $ | 960,371 | $ | 957,456 | $ | 943,603 | $ | 921,336 | ||||||||||
FIRST NATIONAL CORPORATION
Non-GAAP Reconciliations
(in thousands, except share and per share data)
(unaudited)
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||
| Jun 30, 2024 | Mar 31, 2024 | Jun 30, 2023 | Jun 30, 2024 | Jun 30, 2023 | ||||||||||||||||
| Adjusted Net Income | ||||||||||||||||||||
| Net income (GAAP) | $ | 2,442 | $ | 3,209 | $ | 3,505 | $ | 5,651 | $ | 7,354 | ||||||||||
| Add: Merger-related expenses | 571 | - | - | 571 | - | |||||||||||||||
| Subtract: Tax effect of adjustment (4) | (5 | ) | - | - | (5 | ) | - | |||||||||||||
| Adjusted net income (1) | $ | 3,008 | $ | 3,209 | $ | 3,505 | $ | 6,217 | $ | 7,354 | ||||||||||
| Adjusted Earnings Per Share, Basic | ||||||||||||||||||||
| Weighted average shares, basic | 6,278,113 | 6,269,790 | 6,269,668 | 6,273,952 | 6,271,779 | |||||||||||||||
| Basic earnings per share (GAAP) | $ | 0.39 | $ | 0.51 | $ | 0.56 | $ | 0.90 | $ | 1.17 | ||||||||||
| Adjusted earnings per share, basic (1) | $ | 0.48 | $ | 0.51 | $ | 0.56 | $ | 0.99 | $ | 1.17 | ||||||||||
| Adjusted Earnings Per Share, Diluted | ||||||||||||||||||||
| Weighted average shares, diluted | 6,289,405 | 6,282,534 | 6,277,161 | 6,285,970 | 6,279,127 | |||||||||||||||
| Diluted earnings per share (GAAP) | $ | 0.39 | $ | 0.51 | $ | 0.56 | $ | 0.99 | $ | 1.17 | ||||||||||
| Adjusted diluted earnings per share (1) | $ | 0.48 | $ | 0.51 | $ | 0.56 | $ | 0.99 | $ | 1.17 | ||||||||||
| Adjusted Performance Ratios | ||||||||||||||||||||
| Average assets | $ | 1,448,478 | $ | 1,431,612 | $ | 1,372,781 | $ | 1,438,219 | $ | 1,362,526 | ||||||||||
| Return on average assets (GAAP) | 0.68 | % | 0.90 | % | 1.02 | % | 0.79 | % | 1.09 | % | ||||||||||
| Adjusted return on average assets (1) | 0.84 | % | 0.90 | % | 1.02 | % | 0.86 | % | 1.09 | % | ||||||||||
| Average shareholders' equity | $ | 118,255 | $ | 116,628 | $ | 111,917 | $ | 117,388 | $ | 110,787 | ||||||||||
| Return on average equity (GAAP) | 8.31 | % | 11.07 | % | 12.56 | % | 9.68 | % | 13.39 | % | ||||||||||
| Adjusted return on average equity (1) | 10.23 | % | 11.07 | % | 12.56 | % | 10.65 | % | 13.39 | % | ||||||||||
| Net Interest Margin | ||||||||||||||||||||
| Tax-equivalent net interest income | $ | 11,587 | $ | 10,931 | $ | 10,826 | $ | 22,518 | $ | 22,084 | ||||||||||
| Average earning assets | 1,370,187 | 1,361,172 | 1,290,828 | 1,368,811 | 1,279,357 | |||||||||||||||
| Net interest margin (1) | 3.40 | % | 3.24 | % | 3.36 | % | 3.31 | % | 3.48 | % | ||||||||||
| Efficiency Ratio | ||||||||||||||||||||
| Total noninterest expense | $ | 10,659 | $ | 9,887 | $ | 9,158 | $ | 20,546 | $ | 18,358 | ||||||||||
| Add: other real estate owned income, net | - | - | 219 | - | 216 | |||||||||||||||
| Subtract: amortization of intangibles | (4 | ) | (4 | ) | (4 | ) | (8 | ) | (9 | ) | ||||||||||
| Subtract: loss on disposal of premises and equipment, net | - | (49 | ) | - | (49 | ) | - | |||||||||||||
| Subtract: merger expenses | (571 | ) | - | - | (571 | ) | - | |||||||||||||
| Subtotal | $ | 10,084 | $ | 9,834 | $ | 9,373 | $ | 19,918 | $ | 18,565 | ||||||||||
| Tax-equivalent net interest income | $ | 11,587 | $ | 10,931 | $ | 10,826 | $ | 22,518 | $ | 22,084 | ||||||||||
| Total noninterest income | 2,686 | 4,047 | 2,884 | 6,733 | 5,662 | |||||||||||||||
| Subtotal | $ | 14,273 | $ | 14,978 | $ | 13,710 | $ | 29,251 | $ | 27,746 | ||||||||||
| Efficiency ratio (1) | 70.65 | % | 65.65 | % | 68.37 | % | 68.09 | % | 66.91 | % | ||||||||||
FIRST NATIONAL CORPORATION
Non-GAAP Reconciliations (continued)
(in thousands, except share and per share data)
(unaudited)
| For the Three Months Ended | For the Six Months Ended | |||||||||||||||||||
| Jun 30, 2024 | Mar 31, 2024 | Jun 30, 2023 | Jun 30, 2024 | Jun 30, 2023 | ||||||||||||||||
| Tax-Equivalent Net Interest Income | ||||||||||||||||||||
| GAAP measures: | ||||||||||||||||||||
| Interest income - loans | $ | 14,004 | $ | 13,484 | $ | 11,886 | $ | 27,488 | $ | 23,398 | ||||||||||
| Interest income - investments and other | 3,051 | 2,850 | 2,400 | 5,901 | 4,416 | |||||||||||||||
| Interest expense - deposits | (4,820 | ) | (4,771 | ) | (3,402 | ) | (9,591 | ) | (5,618 | ) | ||||||||||
| Interest expense - subordinated debt | (69 | ) | (69 | ) | (69 | ) | (138 | ) | (138 | ) | ||||||||||
| Interest expense - junior subordinated debt | (66 | ) | (68 | ) | (67 | ) | (134 | ) | (134 | ) | ||||||||||
| Interest expense - other borrowings | (606 | ) | (576 | ) | (3 | ) | (1,182 | ) | (3 | ) | ||||||||||
| Net interest income | $ | 11,494 | $ | 10,850 | $ | 10,745 | $ | 22,344 | $ | 21,921 | ||||||||||
| Non-GAAP measures: | ||||||||||||||||||||
| Add: Tax benefit realized on non-taxable interest income - loans (4) | $ | 12 | $ | - | $ | - | $ | 12 | $ | - | ||||||||||
| Add: Tax benefit realized on non-taxable interest income - municipal securities (4) | 81 | 81 | 81 | 162 | 163 | |||||||||||||||
| Tax benefit realized on non-taxable interest income | $ | 93 | $ | 81 | $ | 81 | $ | 174 | $ | 163 | ||||||||||
| Tax-equivalent net interest income (1) | $ | 11,587 | $ | 10,931 | $ | 10,826 | $ | 22,518 | $ | 22,084 | ||||||||||
| Tangible Common Equity and Tangible Assets | ||||||||||||||||||||
| Total assets | $ | 1,457,528 | $ | 1,447,195 | $ | 1,374,224 | $ | 1,457,528 | $ | 1,374,224 | ||||||||||
| Subtract: goodwill | (3,030 | ) | (3,030 | ) | (3,030 | ) | (3,030 | ) | (3,030 | ) | ||||||||||
| Subtract: core deposit intangibles, net | (108 | ) | (113 | ) | (127 | ) | (108 | ) | (127 | ) | ||||||||||
| Tangible assets | $ | 1,454,390 | $ | 1,444,052 | $ | 1,371,067 | $ | 1,454,390 | $ | 1,371,067 | ||||||||||
| Total shareholders' equity | $ | 119,891 | $ | 117,816 | $ | 112,860 | $ | 119,891 | $ | 112,860 | ||||||||||
| Subtract: goodwill | (3,030 | ) | (3,030 | ) | (3,030 | ) | (3,030 | ) | (3,030 | ) | ||||||||||
| Subtract: core deposit intangibles, net | (108 | ) | (113 | ) | (127 | ) | (108 | ) | (127 | ) | ||||||||||
| Tangible common equity | $ | 116,753 | $ | 114,673 | $ | 109,703 | $ | 116,753 | $ | 109,703 | ||||||||||
| Tangible common equity to tangible assets ratio (1) | 8.03 | % | 7.94 | % | 8.00 | % | 8.03 | % | 8.00 | % | ||||||||||
| Tangible Book Value Per Share | ||||||||||||||||||||
| Tangible common equity | $ | 116,753 | $ | 114,673 | $ | 109,703 | $ | 116,753 | $ | 109,703 | ||||||||||
| Common shares outstanding, ending | 6,280,406 | 6,277,373 | 6,250,613 | 6,280,406 | 6,250,613 | |||||||||||||||
| Tangible book value per share (1) | $ | 18.59 | $ | 18.27 | $ | 17.55 | $ | 18.59 | $ | 17.55 |
(1) Non-GAAP financial measure that management believes is useful in evaluating the financial results of the Company - refer to the Non-GAAP reconciliations contained in this release.
(2) Capital ratios are for First Bank.
(3) Capital ratios presented are for First National Corporation.
(4) The tax rate utilized in calculating the tax benefit is 21%.
(5) Nonperforming assets are comprised of nonaccrual loans and other real estate owned.
Source: First National Corporation