EX-99.1 2 exhibit99112312018.htm EXHIBIT 99.1 Exhibit


Exhibit 99.1
fxnclogoa08.jpg


First National Corporation Announces Fourth Quarter and Full Year Results

STRASBURG, Va., January 23, 2019 --- First National Corporation (the “Company” or “First National”) (OTC: FXNC) reported net income of $2.3 million, or $0.47 per diluted share, for the fourth quarter of 2018. This was a $1.0 million, or 76%, increase when compared to net income for the fourth quarter of 2017, which totaled $1.3 million or $0.27 per diluted share. The increase in net income resulted primarily from a $560 thousand, or 8%, increase in net interest income and a $981 thousand decrease in income tax expense, which were partially offset by a $400 thousand increase in provision for loan losses.

For the year ended December 31, 2018, the Company achieved record net income of $10.1 million or $2.05 per share.  This was a $3.7 million, or 57%, increase compared to net income for the prior year, which totaled $6.4 million or $1.30 per share.  The increase in net income resulted from a $2.4 million, or 9%, increase in net interest income, an $865 thousand, or 10%, increase in noninterest income, and a $1.4 million decrease in income tax expense, which were partially offset by a $500 thousand increase in the provision for loan losses and a $477 thousand, or 2%, increase in noninterest expense.

2018 Key Accomplishments:

Record year of net income totaling $10.1 million
Return on average equity of 16.36%
Return on average assets of 1.34%
Efficiency ratio improved for third consecutive year to 63.05%
Net interest margin increased for third consecutive year to 3.93%
Pre-provision pre-tax earnings increased 27%

“Last year’s earnings were an all-time record for our Company,” said Scott Harvard, president and chief executive officer of First National. Harvard added, “We are extremely pleased with the Company’s performance for 2018 as pressure continued to build on funding costs while competitors engaged in aggressive lending structures at what we believe is late in the economic cycle. In the 2018 economic environment, we chose to forego overly ambitious growth in order to continue to manage interest margin and asset quality. We continue to focus on deepening relationships and growing non-interest and non-maturity deposits, while working hard to enhance the quality of life in the communities we serve.”
        
BALANCE SHEET

Total assets of First National increased $13.9 million to $753.0 million, compared to $739.1 million at December 31, 2017. The earning asset composition changed favorably as loans, net of the allowance for loan losses, increased $21.0 million, or 4%, while securities and interest-bearing deposits in banks decreased $7.5 million, or 4%, when comparing the periods.

Total deposits increased $5.6 million to $670.6 million, compared to $665.0 million at December 31, 2017. The deposit portfolio composition remained stable as noninterest-bearing deposits were unchanged at 27% of total deposits at December 31, 2018 and 2017.

Shareholders’ equity increased $8.5 million to $66.7 million at December 31, 2018, compared to $58.2 million one year ago, primarily from an increase in retained earnings. Tangible common equity totaled $66.2 million at the end of the year, an increase of 16% compared to $57.2 million at December 31, 2017. The Company’s wholly-owned banking subsidiary, First Bank, was considered well-capitalized based on regulatory requirements at the end of the year.
  






ANALYSIS OF THE THREE MONTH PERIOD

Net interest income increased $560 thousand, or 8%, to $7.2 million for the quarter ended December 31, 2018, compared to $6.6 million for the fourth quarter of 2017. The increase resulted from a higher net interest margin and higher average earning asset balances. Average earning asset balances increased 2%, and the net interest margin increased 19 basis points to 4.05% for the quarter ended December 31, 2018, compared to 3.86% for the same period in 2017. The increase in the net interest margin resulted from a 37 basis point increase in the yield on average earning assets, which was partially offset by an 18 basis point increase in interest expense as a percent of average earning assets.

The higher yield on average earning assets was primarily attributable to an increase in yields on loans, securities and interest-bearing deposits in banks. The increase in interest expense was primarily attributable to higher interest rates paid on deposits, as the cost of total interest-bearing deposits increased by 25 basis points, which compared favorably to increases of 100 basis points in the target federal funds rate during 2018.

Noninterest income decreased $77 thousand to $2.3 million, compared to $2.4 million for the same period of 2017. The decrease was primarily attributable to a $311 thousand decrease in bank owned life insurance. The decrease in bank owned life insurance revenue was a result of death benefits recorded in the fourth quarter of the prior year that totaled $305 thousand. The decrease in bank owned life insurance revenue was partially offset by a $36 thousand, or 5%, increase in service charges on deposits, a $46 thousand, or 8%, increase in ATM and check card revenue, and a $57 thousand, or 15%, increase in wealth management revenue.

Noninterest expense increased $60 thousand, or 1%, to $6.1 million for the fourth quarter, compared to the same period one year ago. Legal and professional fees increased $115 thousand, which resulted primarily from an increase in investment advisory costs of the wealth management department, and consulting and audit fees related to new requirements for internal controls over financial reporting. The increase in investment advisory expense correlated with the increase in wealth management revenue when comparing the periods. These increases were partially offset by decreases in expense categories, including amortization expense, salaries and employee benefits, ATM and check card expense, and telecommunications expense.

Income tax expense decreased $981 thousand to $542 thousand for the fourth quarter, compared to $1.5 million for the same period of 2017. The decrease was attributable to a $752 thousand charge to income tax expense in the fourth quarter of 2017 for the re-measurement of net deferred tax assets, which resulted from the new 21% federal corporate income tax rate established by the Tax Cuts and Jobs Act enacted in December 2017. Income tax expense also decreased when comparing the quarterly periods from the lower 21% federal corporate income tax rate that was effective for the fourth quarter of 2018, compared to the 34% income tax rate that was applicable for the fourth quarter of 2017.

ANALYSIS OF THE TWELVE MONTH PERIOD

For the year ended December 31, 2018, net interest income increased $2.4 million, or 9%, to $27.6 million, compared to $25.3 million for the same period in 2017. The increase resulted from a higher net interest margin and higher average earning asset balances. Average earning asset balances increased 4%, and the net interest margin increased 16 basis points to 3.93% for the year ended December 31, 2018, compared to 3.77% for the same period in 2017. The increase in the net interest margin resulted from a 31 basis point increase in the yield on total earning assets, which was partially offset by a 15 basis point increase in interest expense as a percent of average earning assets.

The higher yield on earning assets was primarily attributable to an increase in yields on loans, securities and interest-bearing deposits in banks. The increase in interest expense was primarily attributable to higher interest rates paid on deposits, as the cost of total interest-bearing deposits increased by 20 basis points, which compared favorably to increases of 100 basis points in the target federal funds rate during the year.

Noninterest income increased $865 thousand, or 10%, to $9.2 million, compared to $8.3 million for the same period of 2017. This was primarily a result of a $235 thousand, or 16%, increase in wealth management fees, a $210 thousand increase in other operating income, a $150 thousand, or 5%, increase in service charges on deposits, and a $120 thousand increase in bank owned life insurance. These increases were partially offset by an $86 thousand decrease in net gains on sale of loans.

Noninterest expense increased $477 thousand, or 2%, to $23.8 million. This was primarily a result of a $364 thousand, or 3%, increase in salaries and employee benefits, a $258 thousand, or 13%, increase in other operating expenses, and a $116 thousand, or 8%, increase in occupancy expense. These increases were partially offset by a $250 thousand decrease in net loss on disposal of premises and equipment, a $163 thousand decrease in amortization expense, and a $120 thousand decrease in telecommunications expense.






Income tax expense decreased $1.4 million to $2.3 million for the year, compared to $3.7 million for the same period of 2017. The decrease in income tax expense was a result of a lower federal corporate income tax rate of 21% for the year ended December 31, 2018, compared to 34% for the prior year. There was also a $752 thousand charge to income tax expense in the fourth quarter of 2017 related to the re-measurement of net deferred tax assets, which resulted from the new 21% federal corporate income tax rate established by the Tax Cuts and Jobs Act enacted in December 2017.

ASSET QUALITY/LOAN LOSS PROVISION

The provision for loan losses totaled $500 thousand for the fourth quarter of 2018, compared to $100 thousand for the fourth quarter 2017. Net charge-offs totaled $292 thousand for the fourth quarter of 2018 compared to $75 thousand for the same period of 2017. Nonperforming assets totaled $3.2 million, or 0.42% of total assets at year-end, compared to $1.3 million, or 0.17% of total assets, one year ago. The allowance for loan losses totaled $5.0 million, or 0.92% of total loans, and $5.3 million, or 1.02% of total loans, at December 31, 2018 and 2017, respectively.

The provision for loan losses totaled $600 thousand for the year ended December 31, 2018, compared to $100 thousand for the prior year. Net charge-offs totaled $917 thousand for 2018 compared to $95 thousand for 2017.
  
FORWARD-LOOKING STATEMENTS

Certain information contained in this discussion 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 the Company’s future operations and are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import. Although the Company 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 the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. For details on factors that could affect expectations, see the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, and other filings with the Securities and Exchange Commission.

ABOUT FIRST NATIONAL CORPORATION

First National Corporation (OTC: 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, one loan production office, a customer service center in a retirement community, and 15 bank branch office locations located throughout the Shenandoah Valley and central regions of Virginia. 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 invests in entities that provide investment services and title insurance.

CONTACTS

Scott C. Harvard                                M. Shane Bell
President and CEO                                Executive Vice President and CFO
(540) 465-9121                                    (540) 465-9121    
sharvard@fbvirginia.com                            sbell@fbvirginia.com









FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Quarter Ended
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
March 31,
2018
 
December 31,
 2017
Income Statement
 
 
 
 
 
 
 
 
 
Interest income
 
 
 
 
 
 
 
 
 
Interest and fees on loans
$
7,106

 
$
6,917

 
$
6,546

 
$
6,305

 
$
6,365

Interest on deposits in banks
105

 
88

 
186

 
160

 
96

Interest on securities
 
 
 
 
 
 
 
 
 
Taxable interest
771

 
797

 
776

 
680

 
636

Tax-exempt interest
153

 
156

 
156

 
145

 
147

Dividends on restricted securities
24

 
23

 
22

 
22

 
21

Total interest income
$
8,159

 
$
7,981

 
$
7,686

 
$
7,312

 
$
7,265

Interest expense
 
 
 
 
 
 
 
 
 
Interest on deposits
$
798

 
$
702

 
$
665

 
$
590

 
$
489

Interest on subordinated debt
91

 
91

 
89

 
89

 
91

Interest on junior subordinated debt
105

 
105

 
101

 
86

 
80

Total interest expense
$
994

 
$
898

 
$
855

 
$
765

 
$
660

Net interest income
$
7,165

 
$
7,083

 
$
6,831

 
$
6,547

 
$
6,605

Provision for loan losses
500

 

 

 
100

 
100

Net interest income after provision for loan losses
$
6,665

 
$
7,083

 
$
6,831

 
$
6,447

 
$
6,505

Noninterest income
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
$
814

 
$
818

 
$
784

 
$
762

 
$
778

ATM and check card fees
642

 
540

 
555

 
519

 
596

Wealth management fees
443

 
423

 
409

 
407

 
386

Fees for other customer services
154

 
143

 
151

 
153

 
162

Income from bank owned life insurance
97

 
107

 
77

 
559

 
408

Net gains (losses) on sales of securities
(1
)
 

 

 

 
(114
)
Net gains on sale of loans
23

 
39

 
15

 
9

 
51

Other operating income
107

 
108

 
76

 
224

 
89

Total noninterest income
$
2,279

 
$
2,178

 
$
2,067

 
$
2,633

 
$
2,356

Noninterest expense
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
$
3,306

 
$
3,371

 
$
3,227

 
$
3,383

 
$
3,338

Occupancy
424

 
387

 
387

 
400

 
388

Equipment
410

 
396

 
420

 
423

 
428

Marketing
155

 
123

 
161

 
109

 
166

Supplies
91

 
75

 
88

 
80

 
88

Legal and professional fees
343

 
229

 
223

 
191

 
228

ATM and check card expense
178

 
217

 
211

 
203

 
209

FDIC assessment
68

 
78

 
66

 
82

 
76

Bank franchise tax
117

 
118

 
118

 
115

 
111

Telecommunications expense
79

 
83

 
98

 
36

 
103

Data processing expense
173

 
168

 
170

 
162

 
165

Postage expense
51

 
42

 
42

 
61

 
14

Amortization expense
99

 
108

 
120

 
131

 
141

Other real estate owned expense (income), net

 
2

 
1

 
(23
)
 
(192
)
Net loss on disposal of premises and equipment

 
2

 

 

 
252

Other operating expense
587

 
551

 
532

 
513

 
506

Total noninterest expense
$
6,081

 
$
5,950

 
$
5,864

 
$
5,866

 
$
6,021

Income before income taxes
$
2,863

 
$
3,311

 
$
3,034

 
$
3,214

 
$
2,840

Income tax expense
542

 
635

 
583

 
527

 
1,523

Net income
$
2,321

 
$
2,676

 
$
2,451

 
$
2,687

 
$
1,317






FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Quarter Ended
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
March 31,
2018
 
December 31,
 2017
Common Share and Per Common Share Data
 
 
 
 
 
 
 
 
 
Net income, basic
$
0.47

 
$
0.54

 
$
0.49

 
$
0.54

 
$
0.27

Weighted average shares, basic
4,957,055

 
4,955,162

 
4,952,712

 
4,949,112

 
4,945,175

Net income, diluted
$
0.47

 
$
0.54

 
$
0.49

 
$
0.54

 
$
0.27

Weighted average shares, diluted
4,960,597

 
4,958,162

 
4,954,265

 
4,952,373

 
4,948,981

Shares outstanding at period end
4,957,694

 
4,956,925

 
4,953,356

 
4,952,575

 
4,945,702

Tangible book value at period end
$
13.35

 
$
12.72

 
$
12.31

 
$
11.89

 
$
11.57

Cash dividends
$
0.05

 
$
0.05

 
$
0.05

 
$
0.05

 
$
0.035

 
 
 
 
 
 
 
 
 
 
Key Performance Ratios
 
 
 
 
 
 
 
 
 
Return on average assets
1.22
%
 
1.41
%
 
1.29
%
 
1.45
%
 
0.71
%
Return on average equity
14.15
%
 
16.89
%
 
16.23
%
 
18.47
%
 
9.01
%
Net interest margin
4.05
%
 
4.02
%
 
3.86
%
 
3.79
%
 
3.86
%
Efficiency ratio (1)
62.99
%
 
62.68
%
 
64.17
%
 
62.39
%
 
63.48
%
 
 
 
 
 
 
 
 
 
 
Average Balances
 
 
 
 
 
 
 
 
 
Average assets
$
753,112

 
$
750,619

 
$
762,626

 
$
751,164

 
$
736,745

Average earning assets
706,323

 
703,894

 
715,163

 
704,947

 
689,338

Average shareholders’ equity
65,077

 
62,882

 
60,592

 
58,979

 
57,973

 
 
 
 
 
 
 
 
 
 
Asset Quality
 
 
 
 
 
 
 
 
 
Loan charge-offs
$
374

 
$
295

 
$
294

 
$
206

 
$
223

Loan recoveries
82

 
57

 
61

 
52

 
148

Net charge-offs
292

 
238

 
233

 
154

 
75

Non-accrual loans
3,172

 
2,738

 
2,330

 
682

 
937

Other real estate owned, net

 

 
68

 

 
326

Nonperforming assets
3,172

 
2,738

 
2,398

 
682

 
1,263

Loans 30 to 89 days past due, accruing
1,446

 
2,707

 
3,408

 
2,602

 
4,223

Loans over 90 days past due, accruing
235

 
261

 
549

 
773

 
183

Troubled debt restructurings, accruing
264

 
269

 
273

 
278

 
282

Special mention loans
2,078

 
2,718

 
3,988

 
5,365

 
5,225

Substandard loans, accruing
3,522

 
1,216

 
3,798

 
9,003

 
8,863

 
 
 
 
 
 
 
 
 
 
Capital Ratios (2)
 
 
 
 
 
 
 
 
 
Total capital
$
74,697

 
$
72,807

 
$
71,026

 
$
69,435

 
$
67,624

Tier 1 capital
69,688

 
68,006

 
65,987

 
64,163

 
62,298

Common equity tier 1 capital
69,688

 
68,006

 
65,987

 
64,163

 
62,298

Total capital to risk-weighted assets
13.62
%
 
13.25
%
 
13.47
%
 
13.52
%
 
13.12
%
Tier 1 capital to risk-weighted assets
12.71
%
 
12.38
%
 
12.52
%
 
12.50
%
 
12.09
%
Common equity tier 1 capital to risk-weighted assets
12.71
%
 
12.38
%
 
12.52
%
 
12.50
%
 
12.09
%
Leverage ratio
9.26
%
 
9.07
%
 
8.66
%
 
8.55
%
 
8.46
%





FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Quarter Ended
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
March 31,
2018
 
December 31,
 2017
Balance Sheet
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
13,378

 
$
11,370

 
$
13,501

 
$
11,185

 
$
11,358

Interest-bearing deposits in banks
15,240

 
10,068

 
27,762

 
58,092

 
28,628

Securities available for sale, at fair value
99,857

 
102,748

 
106,707

 
93,699

 
89,255

Securities held to maturity, at carrying value
43,408

 
44,239

 
45,701

 
46,791

 
48,208

Restricted securities, at cost
1,688

 
1,590

 
1,590

 
1,590

 
1,570

Loans held for sale
419

 
516

 
1,195

 
68

 
438

Loans, net of allowance for loan losses
537,847

 
535,020

 
525,894

 
515,664

 
516,875

Other real estate owned, net of valuation allowance

 

 
68

 

 
326

Premises and equipment, net
20,066

 
19,557

 
19,633

 
19,833

 
19,891

Accrued interest receivable
2,113

 
2,138

 
2,073

 
1,869

 
1,916

Bank owned life insurance
13,991

 
13,894

 
13,787

 
13,711

 
13,967

Core deposit intangibles, net
472

 
571

 
679

 
799

 
930

Other assets
4,490

 
4,743

 
4,774

 
4,553

 
5,748

Total assets
$
752,969

 
$
746,454

 
$
763,364

 
$
767,854

 
$
739,110

 
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand deposits
$
181,964

 
$
186,293

 
$
196,839

 
$
189,460

 
$
180,912

Savings and interest-bearing demand deposits
369,383

 
360,988

 
367,399

 
378,330

 
361,417

Time deposits
119,219

 
119,823

 
122,291

 
125,035

 
122,651

Total deposits
$
670,566

 
$
667,104

 
$
686,529

 
$
692,825

 
$
664,980

Subordinated debt
4,965

 
4,961

 
4,956

 
4,952

 
4,948

Junior subordinated debt
9,279

 
9,279

 
9,279

 
9,279

 
9,279

Accrued interest payable and other liabilities
1,485

 
1,459

 
952

 
1,105

 
1,749

Total liabilities
$
686,295

 
$
682,803

 
$
701,716

 
$
708,161

 
$
680,956

 
 
 
 
 
 
 
 
 
 
Preferred stock
$

 
$

 
$

 
$

 
$

Common stock
6,197

 
6,196

 
6,192

 
6,191

 
6,182

Surplus
7,471

 
7,438

 
7,346

 
7,312

 
7,260

Retained earnings
54,814

 
52,741

 
50,313

 
48,109

 
45,670

Accumulated other comprehensive loss, net
(1,808
)
 
(2,724
)
 
(2,203
)
 
(1,919
)
 
(958
)
Total shareholders’ equity
$
66,674

 
$
63,651

 
$
61,648

 
$
59,693

 
$
58,154

Total liabilities and shareholders’ equity
$
752,969

 
$
746,454

 
$
763,364

 
$
767,854

 
$
739,110

 
 
 
 
 
 
 
 
 
 
Loan Data
 
 
 
 
 
 
 
 
 
Mortgage loans on real estate:
 
 
 
 
 
 
 
 
 
Construction and land development
$
45,867

 
$
42,982

 
$
37,350

 
$
33,941

 
$
35,927

Secured by farm land
880

 
942

 
975

 
848

 
646

Secured by 1-4 family residential
215,945

 
211,938

 
211,101

 
208,338

 
208,177

Other real estate loans
218,673

 
223,961

 
223,387

 
221,504

 
221,610

Loans to farmers (except those secured by real estate)
1,035

 
937

 
476

 
403

 
822

Commercial and industrial loans (except those secured by real estate)
43,570

 
41,924

 
40,467

 
38,850

 
37,941

Consumer installment loans
12,061

 
12,301

 
12,315

 
12,140

 
12,101

Deposit overdrafts
275

 
249

 
231

 
222

 
232

All other loans
4,550

 
4,587

 
4,631

 
4,690

 
4,745

Total loans
$
542,856

 
$
539,821

 
$
530,933

 
$
520,936

 
$
522,201

Allowance for loan losses
(5,009
)
 
(4,801
)
 
(5,039
)
 
(5,272
)
 
(5,326
)
Loans, net
$
537,847

 
$
535,020

 
$
525,894

 
$
515,664

 
$
516,875

 





FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Quarter Ended
 
December 31,
2018
 
September 30,
2018
 
June 30,
2018
 
March 31,
2018
 
December 31,
 2017
Reconciliation of Tax-Equivalent Net Interest Income
 
 
 
 
 
 
 
 
GAAP measures:
 
 
 
 
 
 
 
 
 
Interest income – loans
$
7,106

 
$
6,917

 
$
6,546

 
$
6,305

 
$
6,365

Interest income – investments and other
1,053

 
1,064

 
1,140

 
1,007

 
900

Interest expense – deposits
(798
)
 
(702
)
 
(665
)
 
(590
)
 
(489
)
Interest expense – subordinated debt
(91
)
 
(91
)
 
(89
)
 
(89
)
 
(91
)
Interest expense – junior subordinated debt
(105
)
 
(105
)
 
(101
)
 
(86
)
 
(80
)
Total net interest income
$
7,165

 
$
7,083

 
$
6,831

 
$
6,547

 
$
6,605

Non-GAAP measures:
 
 
 
 
 
 
 
 
 
Tax benefit realized on non-taxable interest income – loans
$
11

 
$
12

 
$
11

 
$
10

 
$
17

Tax benefit realized on non-taxable interest income – municipal securities
42

 
41

 
41

 
39

 
76

Total tax benefit realized on non-taxable interest income
$
53

 
$
53

 
$
52

 
$
49

 
$
93

Total tax-equivalent net interest income
$
7,218

 
$
7,136

 
$
6,883

 
$
6,596

 
$
6,698







FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Year Ended
 
December 31, 2018
 
December 31, 2017
Income Statement
 
 
 
Interest income
 
 
 
Interest and fees on loans
$
26,874

 
$
24,082

Interest on deposits in banks
539

 
335

Interest on securities
 
 
 
Taxable interest
3,024

 
2,569

Tax-exempt interest
610

 
583

Dividends on restricted securities
91

 
83

Total interest income
$
31,138

 
$
27,652

Interest expense
 
 
 
Interest on deposits
$
2,755

 
$
1,723

Interest on subordinated debt
360

 
360

Interest on junior subordinated debt
397

 
303

Total interest expense
$
3,512

 
$
2,386

Net interest income
$
27,626

 
$
25,266

Provision for loan losses
600

 
100

Net interest income after provision for loan losses
$
27,026

 
$
25,166

Noninterest income
 
 
 
Service charges on deposit accounts
$
3,178

 
$
3,028

ATM and check card fees
2,256

 
2,140

Wealth management fees
1,682

 
1,447

Fees for other customer services
601

 
570

Income from bank owned life insurance
840

 
720

Net gains (losses) on sales of securities
(1
)
 
(90
)
Net gains on sale of loans
86

 
172

Other operating income
515

 
305

Total noninterest income
$
9,157

 
$
8,292

Noninterest expense
 
 
 
Salaries and employee benefits
$
13,287

 
$
12,923

Occupancy
1,598

 
1,482

Equipment
1,649

 
1,636

Marketing
548

 
576

Supplies
334

 
365

Legal and professional fees
986

 
886

ATM and check card expense
809

 
805

FDIC assessment
294

 
316

Bank franchise tax
468

 
436

Telecommunications expense
296

 
416

Data processing expense
673

 
620

Postage expense
196

 
211

Amortization expense
458

 
621

Other real estate owned expense (income), net
(20
)
 
(186
)
Net loss on disposal of premises and equipment
2

 
252

Other operating expense
2,183

 
1,925

Total noninterest expense
$
23,761

 
$
23,284

Income before income taxes
$
12,422

 
$
10,174

Income tax expense
2,287

 
3,726

Net income
$
10,135

 
$
6,448







FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)     
 
(unaudited)
For the Year Ended
 
December 31, 2018
 
December 31, 2017
Common Share and Per Common Share Data
 
 
 
Net income, basic
$
2.05

 
$
1.30

Weighted average shares, basic
4,953,537

 
4,941,233

Net income, diluted
$
2.04

 
$
1.30

Weighted average shares, diluted
4,956,375

 
4,943,898

Shares outstanding at period end
4,957,694

 
4,945,702

Tangible book value at period end
$
13.35

 
$
11.57

Cash dividends
$
0.20

 
$
0.14

 
 
 
 
Key Performance Ratios
 
 
 
Return on average assets
1.34
%
 
0.89
%
Return on average equity
16.36
%
 
11.57
%
Net interest margin
3.93
%
 
3.77
%
Efficiency ratio (1)
63.05
%
 
66.42
%
 
 
 
 
Average Balances
 
 
 
Average assets
$
754,457

 
$
727,932

Average earning assets
707,575

 
680,178

Average shareholders’ equity
61,933

 
55,742

 
 
 
 
Asset Quality
 
 
 
Loan charge-offs
$
1,169

 
$
733

Loan recoveries
252

 
638

Net charge-offs
917

 
95

 
 
 
 
Reconciliation of Tax-Equivalent Net Interest Income
 
 
GAAP measures:
 
 
 
Interest income – loans
$
26,874

 
$
24,082

Interest income – investments and other
4,264

 
3,570

Interest expense – deposits
(2,755
)
 
(1,723
)
Interest expense – subordinated debt
(360
)
 
(360
)
Interest expense – junior subordinated debt
(397
)
 
(303
)
Total net interest income
$
27,626

 
$
25,266

Non-GAAP measures:
 
 
 
Tax benefit realized on non-taxable interest income – loans
$
44

 
$
72

Tax benefit realized on non-taxable interest income – municipal securities
163

 
300

Total tax benefit realized on non-taxable interest income
$
207

 
$
372

Total tax-equivalent net interest income
$
27,833

 
$
25,638


(1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned income/expense, amortization of intangibles, and gains and losses on disposal of premises and equipment by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding gains and losses on sales of securities. Tax-equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit is 21% for 2018 and 34% for 2017. See the tables above for tax-equivalent net interest income and reconciliations of net interest income to tax-equivalent net interest income. The efficiency ratio is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency. Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such. Management believes, however, such financial information is meaningful to the reader in understanding operational performance, but cautions that such information not be viewed as a substitute for GAAP.

(2) All capital ratios reported are for First Bank.