EX-99.1 2 ex_169958.htm EXHIBIT 99.1 ex_150371.htm

Exhibit 99.1

 

First National Corporation Reports 17% Increase in Fourth Quarter 2019 Net Income

 

STRASBURG, Va., January 28, 2020 --- First National Corporation (the “Company” or “First National”) (NASDAQ:FXNC) reported net income of $2.7 million, or $0.55 per diluted share, for the fourth quarter of 2019, which resulted in a return on average assets of 1.36% and a return on average equity of 14.10%. This was a $395 thousand, or 17%, increase compared to net income for the fourth quarter of 2018, which totaled $2.3 million or $0.47 per diluted share, and a return on average assets of 1.22% and a return on average equity of 14.15%.

 

For the year ended December 31, 2019, net income totaled $9.6 million, or $1.92 per diluted share, which resulted in return on assets of 1.23% and return on equity of 13.19%. This compares to net income of $10.1 million, or $2.04 per diluted share, for the year ended December 31, 2018.

 

Highlights for the fourth quarter of 2019:

 

 

Return on average equity of 14.10%
 

Return on average assets of 1.36%
 

Wealth management revenue increased $53 thousand, or 12%

  Net gains on sale of loans increased $66 thousand
 

Total assets increased 6% to $800.0 million at year end

 

Nonperforming assets decreased to 0.18% of assets

 

“First National Corporation produced strong results in the fourth quarter of 2019 to finish a year of solid performance for the Company,” said Scott C. Harvard, President and CEO of First National. Harvard added, “Although lower market rates and a flat yield curve caused net interest margin compression, we are pleased with six percent loan growth and five percent deposit growth during the year. In addition, wealth management revenue has consistently increased from growth in the number of accounts under management and their market values. Going forward, we plan to focus on operating efficiently and expanding our customer portfolios by offering the latest banking products and delivering superior service.”

 

BALANCE SHEET

 

Total assets of First National increased $47.1 million, or 6%, to $800.0 million at December 31, 2019, compared to $753.0 million at December 31, 2018. The earning asset composition was unchanged as loans, net of the allowance for loan losses, increased $31.6 million, or 6%, and securities and interest-bearing deposits in banks increased $16.3 million, or 10%.

 

Total deposits increased $35.9 million, or 5%, to $706.4 million at December 31, 2019, compared to $670.6 million at December 31, 2018. There was a slight change in the deposit composition as noninterest-bearing deposits was unchanged at 27% of total deposits, while savings and interest-bearing demand deposits increased from 55% to 57% of total deposits and time deposits decreased from 18% to 16% of total deposits.

 

Shareholders’ equity increased $10.5 million to $77.2 million at December 31, 2019, compared to $66.7 million one year ago, primarily from a $7.8 million increase in retained earnings and a $2.5 million increase in accumulated other comprehensive income. Tangible common equity totaled $77.0 million at the end of the fourth quarter, an increase of 16% compared to $66.2 million one year ago. The Company’s wholly owned subsidiary, First Bank (the “Bank”), was considered well capitalized at December 31, 2019.

 

ANALYSIS OF THE THREE-MONTH PERIOD

 

Net interest income decreased $90 thousand, or 1%, to $7.1 million for the fourth quarter of 2019, compared to the same period of 2018. The decrease resulted from a 26 basis point decrease in net interest margin, which was partially offset by a 6% increase in average earning assets. The decrease in the net interest margin resulted from a 10 basis point increase in interest expense as a percent of average earning assets and a 16 basis point decrease in the yield on average earning assets.

 

The lower yield on average earning assets was primarily attributable to a 14 basis point decrease in the yield on loans. The increase in interest expense was primarily attributable to higher interest rates paid on deposits, as the cost of total interest-bearing deposits increased 16 basis points.

 

Noninterest income increased $62 thousand, or 3%, to $2.3 million, compared to the same period of 2018. Wealth management fees increased $53 thousand, or 12%, fees for other customer services increased $27 thousand, or 18%, income from bank owned life insurance increased $26 thousand, or 27%, and net gains on sale of loans increased $66 thousand. These increases were partially offset by a $61 thousand, or 7%, decrease in service charges on deposits, and a $63 thousand decrease in other operating income.

 

Noninterest expense decreased $277 thousand, or 5%, to $5.8 million, compared to the same period one year ago. The decrease was primarily attributable to a $113 thousand, or 3%, decrease in salaries and employee benefits, a $27 thousand, or 17%, decrease in marketing expense, a $32 thousand, or 9%, decrease in legal and professional fees, a $121 thousand decrease in FDIC assessment, and a $38 thousand decrease in amortization expense of core deposit intangibles. These decreases were partially offset by a $53 thousand, or 30%, increase in ATM and check card expense.

 

 

 

 

ANALYSIS OF THE TWELVE-MONTH PERIOD

 

Net interest income increased $384 thousand, or 1%, to $28.0 million for the year ended December 31, 2019, compared to $27.6 million for the same period of 2018. The increase resulted from higher average earning asset balances, which was partially offset by a lower net interest margin. Average earning asset balances increased 3%, while the net interest margin decreased 5 basis points to 3.88%. The decrease in the net interest margin resulted from a 17 basis point increase in interest expense as a percent of average earning assets, which was partially offset by a 12 basis point increase in the yield on average earning assets. 

 

The higher yield on average earning assets was attributable to a change in the average earning asset composition, a 6 basis point increase in the yield on loans, and a 23 basis point increase in the yield on interest-bearing deposits in banks. The change in the earning asset composition favorably impacted the yield on average earning assets as loans increased from 75% to 77% of average earning assets, while interest-bearing deposits in banks and securities decreased from 25% to 23% of average earning assets. 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 26 basis points.

 

Noninterest income decreased $605 thousand to $8.6 million, compared to the same period of 2018. The decrease was primarily attributable to a $252 thousand, or 8%, decrease in service charges on deposits, a $384 thousand decrease in income from bank-owned life insurance, and a $400 thousand decrease in other operating income. These decreases were partially offset by a $74 thousand, or 3%, increase in ATM and check card fees, a $186 thousand, or 11%, increase in wealth management fees, an $85 thousand, or 14% increase in fees for other customer services, and an $84 thousand increase in net gains on sales of loans.

 

The decrease in income from bank-owned life insurance resulted from a death benefit recorded in the first quarter of 2018. The decrease in other operating income was impacted by the termination of the Company’s pension plan and subsequent distribution of plan assets in the prior year, which resulted in a one-time increase in other operating income of $126 thousand during the first quarter of 2018, as well as revenue earned during the prior year from a settlement and release agreement related to brokerage services.

 

Noninterest expense increased $557 thousand, or 2%, to $24.3 million, compared to the same period one year ago. The increase was primarily attributable to a $280 thousand, or 2%, increase in salaries and employee benefits, a $54 thousand, or 3%, increase in occupancy expense, a $103 thousand, or 19%, increase in marketing expense, a $100 thousand, or 10%, increase in legal and professional fees, an $88 thousand, or 11%, increase in ATM and check card expense, a $70 thousand, or 15%, increase in bank franchise tax, and a $202 thousand, or 8%, increase in other operating expense. These increases were partially offset by a $249 thousand decrease in FDIC assessments and a $156 thousand decrease in amortization expense of core deposit intangibles.  

 

The increase in marketing expense was attributable to strategic initiatives. The increase in legal and professional fees resulted from an increase in investment advisory costs of the wealth management department, legal fees, and consulting expenses related to bank compliance testing and implementation of new accounting standards. The increase in investment advisory costs correlated with the increase in wealth management revenue, when comparing the same periods. The increase in other operating expense was primarily attributable to fraud losses on ATM and debit card transactions and costs of listing the Company’s common stock on the Nasdaq Capital Market stock exchange.   

 

ASSET QUALITY/LOAN LOSS PROVISION

 

Provision for loan losses totaled $250 thousand for the fourth quarter of 2019, compared to $500 thousand for the same period of 2018. Net charge-offs totaled $228 thousand for the fourth quarter of 2019, compared to $292 thousand for the fourth quarter of 2018. Nonperforming assets totaled $1.5 million, or 0.18% of total assets at December 31, 2019, compared to $3.2 million, or 0.42% of total assets, one year ago. The allowance for loan losses totaled $4.9 million, or 0.86% of total loans, and $5.0 million, or 0.92% of total loans, at December 31, 2019 and 2018, respectively.

 

The provision for loan losses totaled $450 thousand for the year ended December 31, 2019, compared to $600 thousand for the year ended December 31, 2018. Net charge-offs totaled $525 thousand for the year ended December 31, 2019, compared to $917 thousand for the same period of 2018.

 

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, 2018, and other filings with the Securities and Exchange Commission.

 

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, one loan production office, a customer service center in a retirement community, and 14 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

shavard@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,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2019

   

2019

   

2019

   

2019

   

2018

 

Income Statement

                                       

Interest income

                                       

Interest and fees on loans

  $ 7,333     $ 7,429     $ 7,200     $ 6,996     $ 7,106  

Interest on deposits in banks

    163       97       133       110       105  

Interest on securities

                                       

Taxable interest

    627       645       696       737       771  

Tax-exempt interest

    156       157       159       156       153  

Dividends

    27       26       26       24       24  

Total interest income

  $ 8,306     $ 8,354     $ 8,214     $ 8,023     $ 8,159  

Interest expense

                                       

Interest on deposits

  $ 1,042     $ 1,089     $ 1,051     $ 922     $ 798  
Interest on federal funds purchased           1                    

Interest on subordinated debt

    91       90       90       89       91  

Interest on junior subordinated debt

    98       103       108       111       105  

Interest on other borrowings

                      2        

Total interest expense

  $ 1,231     $ 1,283     $ 1,249     $ 1,124     $ 994  

Net interest income

  $ 7,075     $ 7,071     $ 6,965     $ 6,899     $ 7,165  

Provision for loan losses

    250             200             500  

Net interest income after provision for loan losses

  $ 6,825     $ 7,071     $ 6,765     $ 6,899     $ 6,665  

Noninterest income

                                       

Service charges on deposit accounts

  $ 753     $ 757     $ 715     $ 701     $ 814  

ATM and check card fees

    654       586       573       517       642  

Wealth management fees

    496       477       458       437       443  

Fees for other customer services

    181       177       153       175       154  

Income from bank owned life insurance

    123       131       99       103       97  

Net gains (losses) on securities

    1                         (1 )

Net gains on sale of loans

    89       34       25       22       23  

Other operating income

    44       29       12       30       107  

Total noninterest income

  $ 2,341     $ 2,191     $ 2,035     $ 1,985     $ 2,279  

Noninterest expense

                                       

Salaries and employee benefits

  $ 3,193     $ 3,556     $ 3,375     $ 3,443     $ 3,306  

Occupancy

    415       398       401       438       424  

Equipment

    406       410       409       420       410  

Marketing

    128       143       239       141       155  

Supplies

    88       86       91       73       91  

Legal and professional fees

    311       231       303       241       343  

ATM and check card expense

    231       225       225       216       178  

FDIC assessment

    (53 )     (6 )     35       69       68  

Bank franchise tax

    136       136       136       130       117  

Data processing expense

    179       174       179       173       173  

Amortization expense

    61       71       80       90       99  

Other real estate owned expense (income), net

    1                          

Net loss on disposal of premises and equipment

    14                          

Other operating expense

    694       762       757       664       717  

Total noninterest expense

  $ 5,804     $ 6,186     $ 6,230     $ 6,098     $ 6,081  

Income before income taxes

  $ 3,362     $ 3,076     $ 2,570     $ 2,786     $ 2,863  

Income tax expense

    646       583       484       525       542  

Net income

  $ 2,716     $ 2,493     $ 2,086     $ 2,261     $ 2,321  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2019

   

2019

   

2019

   

2019

   

2018

 

Common Share and Per Common Share Data

                                       

Net income, basic

  $ 0.55     $ 0.50     $ 0.42     $ 0.46     $ 0.47  

Weighted average shares, basic

    4,968,574       4,966,641       4,963,737       4,960,264       4,957,055  

Net income, diluted

  $ 0.55     $ 0.50     $ 0.42     $ 0.46     $ 0.47  

Weighted average shares, diluted

    4,972,535       4,969,126       4,965,822       4,964,134       4,960,597  

Shares outstanding at period end

    4,969,716       4,968,277       4,964,824       4,963,487       4,957,694  

Tangible book value at period end

  $ 15.50     $ 15.11     $ 14.60     $ 13.97     $ 13.35  

Cash dividends

  $ 0.09     $ 0.09     $ 0.09     $ 0.09     $ 0.05  
                                         

Key Performance Ratios

                                       

Return on average assets

    1.36 %     1.27 %     1.08 %     1.21 %     1.22 %

Return on average equity

    14.10 %     13.31 %     11.76 %     13.47 %     14.15 %

Net interest margin

    3.79 %     3.87 %     3.88 %     3.97 %     4.05 %

Efficiency ratio (1)

    60.50 %     65.65 %     67.94 %     67.23 %     62.99 %
                                         

Average Balances

                                       

Average assets

  $ 795,391     $ 780,376     $ 773,574     $ 757,910     $ 753,112  

Average earning assets

    745,721       730,865       724,909       709,690       706,323  

Average shareholders’ equity

    76,424       74,291       71,124       68,089       65,077  
                                         

Asset Quality

                                       

Loan charge-offs

  $ 281     $ 156     $ 219     $ 228     $ 374  

Loan recoveries

    53       73       68       165       82  

Net charge-offs

    228       83       151       63       292  

Non-accrual loans

    1,459       1,566       1,775       1,915       3,172  

Other real estate owned, net

                             

Nonperforming assets

    1,459       1,566       1,775       1,915       3,172  

Loans 30 to 89 days past due, accruing

    2,372       902       792       1,002       1,446  

Loans over 90 days past due, accruing

    97       113       19       133       235  

Troubled debt restructurings, accruing

                      259       264  

Special mention loans

    6,069       1,458       2,610       1,910       2,078  

Substandard loans, accruing

    3,410       3,758       2,825       3,132       3,522  
                                         

Capital Ratios (2)

                                       
Total capital   $ 85,439     $ 83,591     $ 82,078     $ 80,780     $ 74,697  
Tier 1 capital     80,505       78,679       77,083       75,834       69,688  
Common equity tier 1 capital     80,505       78,679       77,083       75,834       69,688  
Total capital to risk-weighted assets     14.84 %     14.57 %     14.24 %     14.49 %     13.62 %
Tier 1 capital to risk-weighted assets     13.99 %     13.71 %     13.37 %     13.60 %     12.71 %
Common equity tier 1 capital to risk-weighted assets     13.99 %     13.71 %     13.37 %     13.60 %     12.71 %
Leverage ratio     10.13 %     10.09 %     9.96 %     10.01 %     9.26 %

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2019

   

2019

   

2019

   

2019

   

2018

 

Balance Sheet

                                       

Cash and due from banks

  $ 9,675     $ 11,885     $ 12,354     $ 10,862     $ 13,378  

Interest-bearing deposits in banks

    36,110       18,488       10,716       31,833       15,240  

Securities available for sale, at fair value

    120,983       114,568       119,510       121,202       99,857  

Securities held to maturity, at amortized cost

    17,627       18,222       18,828       19,489       43,408  

Restricted securities, at cost

    1,806       1,806       1,701       1,701       1,688  

Loans held for sale

    167       1,098       675       200       419  

Loans, net of allowance for loan losses

    569,412       566,341       569,959       545,529       537,847  

Premises and equipment, net

    19,747       19,946       20,182       20,282       20,066  

Accrued interest receivable

    2,065       2,053       2,163       2,143       2,113  

Bank owned life insurance

    17,447       17,324       17,193       17,094       13,991  

Core deposit intangibles, net

    170       231       302       382       472  

Other assets

    4,839       5,231       4,801       4,361       4,490  

Total assets

  $ 800,048     $ 777,193     $ 778,384     $ 775,078     $ 752,969  
                                         

Noninterest-bearing demand deposits

  $ 189,623     $ 189,797     $ 186,553     $ 189,261     $ 181,964  

Savings and interest-bearing demand deposits

    399,255       376,047       385,399       377,673       369,383  

Time deposits

    117,564       119,777       117,863       117,290       119,219  

Total deposits

  $ 706,442     $ 685,621     $ 689,815     $ 684,224     $ 670,566  

Other borrowings

                      5,000        

Subordinated debt

    4,983       4,978       4,974       4,969       4,965  

Junior subordinated debt

    9,279       9,279       9,279       9,279       9,279  

Accrued interest payable and other liabilities

    2,125       1,999       1,507       1,878       1,485  

Total liabilities

  $ 722,829     $ 701,877     $ 705,575     $ 705,350     $ 686,295  
                                         

Preferred stock

  $     $     $     $     $  

Common stock

    6,212       6,210       6,206       6,204       6,197  

Surplus

    7,700       7,648       7,566       7,515       7,471  

Retained earnings

    62,583       60,314       58,268       56,629       54,814  

Accumulated other comprehensive income (loss), net

    724       1,144       769       (620 )     (1,808 )

Total shareholders’ equity

  $ 77,219     $ 75,316     $ 72,809     $ 69,728     $ 66,674  

Total liabilities and shareholders’ equity

  $ 800,048     $ 777,193     $ 778,384     $ 775,078     $ 752,969  
                                         

Loan Data

                                       

Mortgage loans on real estate:

                                       

Construction and land development

  $ 43,164     $ 45,193     $ 46,281     $ 48,948     $ 45,867  

Secured by farmland

    900       916       855       883       880  

Secured by 1-4 family residential

    229,438       226,828       225,820       217,527       215,945  

Other real estate loans

    235,655       232,151       236,515       220,513       218,673  

Loans to farmers (except those secured by real estate)

    1,423       1,461       1,006       806       1,035  

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

    48,730       49,096       48,347       45,239       43,570  

Consumer installment loans

    10,400       11,040       11,572       11,890       12,061  

Deposit overdrafts

    374       263       208       204       275  

All other loans

    4,262       4,305       4,350       4,465       4,550  

Total loans

  $ 574,346     $ 571,253     $ 574,954     $ 550,475     $ 542,856  

Allowance for loan losses

    (4,934 )     (4,912 )     (4,995 )     (4,946 )     (5,009 )

Loans, net

  $ 569,412     $ 566,341     $ 569,959     $ 545,529     $ 537,847  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

December 31,

   

September 30,

   

June 30,

   

March 31,

   

December 31,

 
   

2019

   

2019

   

2019

   

2019

   

2018

 

Reconciliation of Tax-Equivalent Net Interest Income

                                       

GAAP measures:

                                       

Interest income – loans

  $ 7,333     $ 7,429     $ 7,200     $ 6,996     $ 7,106  

Interest income – investments and other

    973       925       1,014       1,027       1,053  

Interest expense – deposits

    (1,042 )     (1,089 )     (1,051 )     (922 )     (798 )
Interest expense – federal funds purchased           (1 )                  

Interest expense – subordinated debt

    (91 )     (90 )     (90 )     (89 )     (91 )

Interest expense – junior subordinated debt

    (98 )     (103 )     (108 )     (111 )     (105 )

Interest expense – other borrowings

                      (2 )      

Total net interest income

  $ 7,075     $ 7,071     $ 6,965     $ 6,899     $ 7,165  

Non-GAAP measures:

                                       

Tax benefit realized on non-taxable interest income – loans

  $ 10     $ 9     $ 10     $ 11     $ 11  

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

    41       43       42       41       42  

Total tax benefit realized on non-taxable interest income

  $ 51     $ 52     $ 52     $ 52     $ 53  

Total tax-equivalent net interest income

  $ 7,126     $ 7,123     $ 7,017     $ 6,951     $ 7,218  

 

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Year Ended

 
   

December 31,

   

December 31,

 
   

2019

   

2018

 

Income Statement

               

Interest income

               

Interest and fees on loans

  $ 28,958     $ 26,874  

Interest on deposits in banks

    503       539  

Interest on securities

               

Taxable interest

    2,705       3,024  

Tax-exempt interest

    628       610  

Dividends

    103       91  

Total interest income

  $ 32,897     $ 31,138  

Interest expense

               

Interest on deposits

  $ 4,104     $ 2,755  
Interest on federal funds purchased     1        

Interest on subordinated debt

    360       360  

Interest on junior subordinated debt

    420       397  

Interest on other borrowings

    2        

Total interest expense

  $ 4,887     $ 3,512  

Net interest income

  $ 28,010     $ 27,626  

Provision for loan losses

    450       600  

Net interest income after provision for loan losses

  $ 27,560     $ 27,026  

Noninterest income

               

Service charges on deposit accounts

  $ 2,926     $ 3,178  

ATM and check card fees

    2,330       2,256  

Wealth management fees

    1,868       1,682  

Fees for other customer services

    686       601  

Income from bank owned life insurance

    456       840  

Net gains (losses) on securities

    1       (1 )

Net gains on sale of loans

    170       86  

Other operating income

    115       515  

Total noninterest income

  $ 8,552     $ 9,157  

Noninterest expense

               

Salaries and employee benefits

  $ 13,567     $ 13,287  

Occupancy

    1,652       1,598  

Equipment

    1,645       1,649  

Marketing

    651       548  

Supplies

    338       334  

Legal and professional fees

    1,086       986  

ATM and check card expense

    897       809  

FDIC assessment

    45       294  

Bank franchise tax

    538       468  

Data processing expense

    705       673  

Amortization expense

    302       458  

Other real estate owned expense (income), net

    1       (20 )

Net loss on disposal of premises and equipment

    14       2  

Other operating expense

    2,877       2,675  

Total noninterest expense

  $ 24,318     $ 23,761  

Income before income taxes

  $ 11,794     $ 12,422  

Income tax expense

    2,238       2,287  

Net income

  $ 9,556     $ 10,135  

 

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Year Ended

 
   

December 31,

   

December 31,

 
   

2019

   

2018

 

Common Share and Per Common Share Data

               

Net income, basic

  $ 1.92     $ 2.05  

Weighted average shares, basic

    4,964,832       4,953,537  

Net income, diluted

  $ 1.92     $ 2.04  

Weighted average shares, diluted

    4,967,932       4,956,376  

Shares outstanding at period end

    4,969,716       4,957,694  

Tangible book value at period end

  $ 15.50     $ 13.35  

Cash dividends

  $ 0.36     $ 0.20  
                 

Key Performance Ratios

               

Return on average assets

    1.23 %     1.34 %

Return on average equity

    13.19 %     16.36 %

Net interest margin

    3.88 %     3.93 %

Efficiency ratio (1)

    65.27 %     63.05 %
                 

Average Balances

               

Average assets

  $ 776,933     $ 754,457  

Average earning assets

    727,904       707,575  

Average shareholders’ equity

    72,451       61,933  
                 

Asset Quality

               

Loan charge-offs

  $ 884     $ 1,169  

Loan recoveries

    359       252  

Net charge-offs

    525       917  
                 

Reconciliation of Tax-Equivalent Net Interest Income

               

GAAP measures:

               

Interest income – loans

  $ 28,958     $ 26,874  

Interest income – investments and other

    3,939       4,264  

Interest expense – deposits

    (4,104 )     (2,755 )
Interest expense – federal funds purchased     (1 )      

Interest expense – subordinated debt

    (360 )     (360 )

Interest expense – junior subordinated debt

    (420 )     (397 )
Interest expense – other borrowings     (2 )      

Total net interest income

  $ 28,010     $ 27,626  

Non-GAAP measures:

               

Tax benefit realized on non-taxable interest income – loans

  $ 40     $ 44  

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

    167       163  

Total tax benefit realized on non-taxable interest income

  $ 207     $ 207  

Total tax-equivalent net interest income

  $ 28,217     $ 27,833  

 

(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%. 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.