EX-99.1 2 ex_357237.htm EXHIBIT 99.1 ex_357237.htm

Exhibit 99.1

logo.jpg

 

First National Corporation Reports First Quarter 2022 Financial Results

 

STRASBURG, Va., April 26, 2022 --- First National Corporation (the “Company” or “First National”) (NASDAQ: FXNC), the bank holding company of First Bank (the “Bank”), reported unaudited consolidated net income of $3.7 million, or $0.60 per basic and diluted share, for the first quarter of 2022. This compares to net income of $2.4 million, or $0.50 per basic and diluted share, for the first quarter of 2021, which included merger expenses of $405 thousand, or $320 thousand, net of tax. Merger expenses had a $0.07 per share impact to basic and diluted earnings per share in the first quarter of 2021.

 

FIRST QUARTER HIGHLIGHTS

 

Key highlights of the first quarter of 2022 are as follows. Comparisons are to the corresponding period in the prior year unless otherwise stated:

 

 

Return on average assets increased to 1.06%, up from 1.00%

 

Return on average equity increased to 13.40%, up from 11.53%

 

Total assets increased by $389.5 million, or 38%

 

Noninterest-bearing deposits increased $125.5 million, or 43%

 

Loans increased $198.2 million, or 31%

 

Loans, excluding PPP loans, increased $21.3 million, or 11% annualized, since December 31, 2021

 

Net interest income increased $3.0 million, or 40%

 

Wealth management revenue increased $160 thousand, or 25%

 

Service charges on deposits increased $167 thousand, or 38%

 

“We are pleased with loan growth and profitability in the first quarter,” said Scott Harvard, president and chief executive officer of First National. “The Company is seeing benefits from its strategic expansion initiatives last year, including loan growth and noninterest income growth. The Banks wealth management division also contributed to higher profitability for the quarter with revenue that increased 25% over the same period one year ago. Loan demand continues to be steady in spite of rising rates, and our small business customers appear to have weathered the pandemic well and are now more focused on inflation and wage pressures.

 

NET INTEREST INCOME

 

Net interest income increased $3.0 million, or 40%, to $10.5 million for the first quarter of 2022, compared to the same period of 2021. The increase resulted from a $2.9 million, or 36% increase in total interest and dividend income and a $107 thousand, or 18%, decrease in total interest expense. Net interest income was favorably impacted by a $415.1 million, or 44%, increase in average earning assets, which was partially offset by an 8-basis point decrease in the net interest margin to 3.19% when comparing the periods.

 

Accretion of PPP income, net of costs, and accretion of discounts on purchased loans, net of premiums, were included in interest and fees on loans. Accretion of PPP income totaled $323 thousand in the first quarter of 2022, compared to $599 thousand for the same period of 2021. Accretion of discounts on purchased loans totaled $367 thousand in the first quarter of 2022. There were no purchased loans in the first quarter of 2021, and as a result, there was no accretion of discounts on purchased loans during the period.

 

 

 

 

PROVISION FOR LOAN LOSSES

 

There was no provision for loan losses for the first quarter of 2022. During the quarter, an increase in the general reserve component of the allowance for losses was offset by net recoveries of loans previously charged off and a decrease in the specific reserve component of the allowance for loan losses. Net recoveries totaled $118 thousand for the quarter. There were no specific reserves on impaired loans at March 31, 2022, compared to $55 thousand of specific reserves at December 31, 2021. The allowance for loan losses totaled $5.8 million, or 0.70% of total loans at March 31, 2022, compared to 0.69% of total loans at December 31, 2021. There was no provision for loan losses for the same period of 2021.

 

ASSET QUALITY

 

Loans 30 to 89 days past due and accruing totaled $2.1 million, or 0.25% of total loans at March 31, 2022, compared to $906 thousand, or 0.14% of total loans one year ago. Accruing substandard loans decreased to $336 thousand at March 31, 2022, an improvement from $1.3 million one year ago. Nonperforming assets decreased to $3.9 million, or 0.27% of total assets at March 31, 2022, compared to $6.8 million, or 0.66% of total assets at March 31, 2021. Nonperforming assets were comprised of $2.1 million of nonaccrual loans and $1.8 million of other real estate owned. There were $1.5 million of commercial rental properties included in other real estate owned, which were acquired through the merger with The Bank of Fincastle (“Fincastle”) in 2021.

 

During the fourth quarter of 2020 and during the first half of 2021, the Bank modified terms of certain loans for customers negatively impacted by the pandemic. The modifications lowered borrower’s loan payments with interest only payments for periods ranging between 6 and 24 months. Modified loan balances decreased from $11.5 million at December 31, 2021 to $8.9 million at March 31, 2022. All modified loans were to businesses in the lodging sector, were included in the Bank’s commercial real estate loan portfolio, and were performing under their modified terms at March 31, 2022.

 

NONINTEREST INCOME

 

Noninterest income increased $568 thousand, or 27%, to $2.7 million for the three-month period ended March 31, 2022, compared to the same period of 2021. Wealth management fees increased $160 thousand, or 25%, and was attributable to an increase in assets under management from growth in account values and from an increase in the number of clients served by the wealth management division.  Service charges on deposits increased $167 thousand, or 38%, ATM and check card fees increased $149 thousand, or 25%, income from bank-owned life insurance increased $31 thousand, or 27%, and fees for other customer services increased $51 thousand, or 28%, comparing the same periods. The increases were primarily attributable to the acquisition of Fincastle.

 

NONINTEREST EXPENSE

 

Noninterest expense increased $2.0 million, or 30%, to $8.6 million for the three-month period ended March 31, 2022, compared to the same period one year ago. The increase was primarily attributable to a $1.6 million, or 44% increase in salaries and employee benefits, a $125 thousand, or 28%, increase in occupancy expense, a $128 thousand, or 30%, increase in equipment expense, and a $227 thousand, or 38%, increase in other operating expense.  These increases were partially offset by a $404 thousand decrease in legal and professional fees. The increases were primarily attributable to the increase in the number of employees, branch offices and customers that resulted from the acquisition of Fincastle and the acquisition of the loan portfolio, branch assets and addition of the employees from SmartBank. Merger expenses totaled $20 thousand and $405 thousand for the three-month periods ending March 31, 2022, and 2021, respectively. The decrease in legal and professional fees was primarily attributable to merger related costs in the first quarter of 2021.

 

 

 

BALANCE SHEET

 

Total assets of First National increased $389.5 million, or 38%, to $1.4 billion at March 31, 2022, compared to $1.0 billion at March 31, 2021. Interest-bearing deposits in banks decreased $34.5 million, or 21%, while total securities increased $193.6 million, or 111%, and loans increased $198.2 million, or 31%. Loans, excluding Paycheck Protection Program (“PPP”) loans, increased $262.0 million, or 46%. PPP loans decreased by $63.8 million over the last twelve months and totaled $2.5 million at March 31, 2022. 

 

Total liabilities increased $368.9 million, or 39%, to $1.3 billion at March 31, 2022, compared to $942.2 million one year ago. The increase in total liabilities was primarily attributable to significant growth in deposits. Total deposits increased $376.8 million, or 41%, to $1.3 billion. Noninterest-bearing demand deposits increased $125.5 million, or 43%, savings and interest-bearing demand deposits increased $208.0 million, or 40%, and time deposits increased $43.3 million, or 44%. Subordinated debt decreased to $5.0 million at March 31, 2022, compared to $10.0 million one year ago, from the redemption of subordinated debt with an interest rate of 6.75%.

 

Shareholders’ equity increased $20.6 million, or 24%, to $106.6 million at March 31, 2022, compared to one year ago, from an $8.7 million increase in retained earnings and a $27.8 million combined increase in common stock and surplus. The increase in common stock and surplus was primarily attributable to the Company’s acquisition of Fincastle on July 1, 2021. These increases were partially offset by $15.9 million decrease in accumulated other comprehensive income, which resulted from a change in market interest rates that impacted securities available for sale reported at fair value. The Bank was considered well-capitalized at March 31, 2022.

 

The acquisition of Fincastle had a significant impact on balance sheet growth. On July 1, 2021, the acquisition date, Fincastle had total assets of $267.9 million, interest-bearing deposits in banks of $43.5 million, total securities of $12.0 million, loans, net of the allowance for loan losses, of $191.5 million, and total deposits of $236.3 million.

 

The acquisition of the SmartBank loan portfolio impacted the composition of the balance sheet. On September 30, 2021, the acquisition date, SmartBank’s Richmond-area branch loan portfolio totaled $82.6 million. The Bank funded the acquisition of the loan portfolio with cash, which decreased interest-bearing deposits in banks during the third quarter.

 

ACQUISITION OF THE BANK OF FINCASTLE

 

On July 1, 2021, the Company completed the acquisition of The Bank of Fincastle for an aggregate purchase price of $33.8 million of cash and stock (the “Merger”). Fincastle was merged with and into First Bank. The former Fincastle branches operated as The Bank of Fincastle, a division of First Bank, until their systems were converted on October 16, 2021. The Company incurred merger expenses of $20 thousand and $405 thousand for the three-month periods ending March 31, 2022, and 2021, respectively. The Company does not expect to incur additional merger expenses in future periods.

 

ACQUISITION OF THE SMARTBANK LOAN PORTFOLIO

 

On September 30, 2021, the Bank acquired $82.6 million of loans and certain branch assets from SmartBank related to their Richmond area branch, located in Glen Allen, Virginia.  Additionally, an experienced team of bankers based out of the SmartBank location transitioned to become employees of First Bank in the fourth quarter of 2021. First Bank did not assume any deposit liabilities from SmartBank in connection with the transaction and SmartBank closed their branch operation on December 31, 2021. The Bank continued to operate its loan production office from the former branch location.

 

 

 

SMALL BUSINESS ADMINISTRATIONS PPP

 

The Bank participated as a lender in the U.S. Small Business Administration’s (“SBA”) Paycheck Protection Program to support local small businesses and non-profit organizations by providing forgivable loans. The Bank accretes loan fees received from the SBA, net of loan origination costs, into income evenly over the life of the loans through interest and fees on loans. PPP loans totaled $2.5 million at March 31, 2022, with $52 thousand scheduled to mature in the second and third quarters of 2022, and $2.4 million scheduled to mature in the first and second quarters of 2026.

 

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 invests in entities that provide investment services and title insurance.

 

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. Forward-looking statements involve a number of risks and uncertainties, including the rapidly changing uncertainties related to the COVID-19 pandemic and its potential adverse effect on the economy, our employees and customers, and our financial performance. For details on other 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, 2021, and other filings with the Securities and Exchange Commission.

 

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

   

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

   

2022

 

2021

 

2021

 

2021

 

2021

Income Statement

                                       

Interest income

                                       

Interest and fees on loans

  $ 9,496   $ 9,365   $ 9,215   $ 7,074   $ 7,143

Interest on deposits in banks

  70   64   79   37   33

Interest on federal funds sold

    2   8    

Interest on securities

                                       

Taxable interest

  1,132   920   766   697   717

Tax-exempt interest

  305   299   242   215   180

Dividends

  21   23   21   22   22

Total interest income

  $ 11,024   $ 10,673   $ 10,331   $ 8,045   $ 8,095

Interest expense

                                       

Interest on deposits

  $ 340   $ 355   $ 369   $ 328   $ 363

Interest on subordinated debt

  69   155   156   154   154

Interest on junior subordinated debt

  67   68   68   68   66

Total interest expense

  $ 476   $ 578   $ 593   $ 550   $ 583

Net interest income

  $ 10,548   $ 10,095   $ 9,738   $ 7,495   $ 7,512

Provision for (recovery of) loan losses

    350     (1,000 )  

Net interest income after provision for (recovery of) loan losses

  $ 10,548   $ 9,745   $ 9,738   $ 8,495   $ 7,512

Noninterest income

                                       

Service charges on deposit accounts

  $ 609   $ 625   $ 547   $ 447   $ 442

ATM and check card fees

  750   894   753   682   601

Wealth management fees

  803   716   696   657   643

Fees for other customer services

  233   176   279   150   182

Brokered mortgage fees

  94   123   155   157   104

Income from bank owned life insurance

  144   152   161   100   113

Net gains on securities available for sale

          37

Net gains on sale of loans held for sale

        18   7

Net gains on disposal of premises and equipment

    15      

Other operating income

  78   260   57   224   14

Total noninterest income

  $ 2,711   $ 2,961   $ 2,648   $ 2,435   $ 2,143

Noninterest expense

                                       

Salaries and employee benefits

  $ 5,124   $ 5,099   $ 5,446   $ 3,693   $ 3,555

Occupancy

  572   510   500   399   447

Equipment

  559   527   519   433   431

Marketing

  151   179   243   138   106

Supplies

  136   168   176   77   88

Legal and professional fees

  333   731   586   483   737

ATM and check card expense

  303   317   329   268   231

FDIC assessment

  152   112   87   78   69

Bank franchise tax

  216   172   153   172   168

Data processing expense

  236   1,271   465   216   204

Amortization expense

  5   4   5   5   14

Other real estate owned expense, net

  28   12   14    

Net losses on disposal of premises and equipment

  2        

Other operating expense

  827   924   903   668   600

Total noninterest expense

  $ 8,644   $ 10,026   $ 9,426   $ 6,630   $ 6,650

Income before income taxes

  $ 4,615   $ 2,680   $ 2,960   $ 4,300   $ 3,005

Income tax expense

  886   497   562   958   569

Net income

  $ 3,729   $ 2,183   $ 2,398   $ 3,342   $ 2,436

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

   

For the Quarter Ended

   

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

   

2022

 

2021

 

2021

 

2021

 

2021

Common Share and Per Common Share Data

                                       

Earnings per common share, basic

  $ 0.60   $ 0.35   $ 0.39   $ 0.69   $ 0.50

Weighted average shares, basic

  6,238,973   6,226,838   6,220,456   4,868,901   4,863,823

Earnings per common share, diluted

  $ 0.60   $ 0.35   $ 0.38   $ 0.69   $ 0.50

Weighted average shares, diluted

  6,245,704   6,235,907   6,229,524   4,873,286   4,872,097

Shares outstanding at period end

  6,249,784   6,228,176   6,226,418   4,870,459   4,868,462

Tangible book value at period end (4)

  $ 16.54   $ 18.28   $ 18.11   $ 18.21   $ 17.65

Cash dividends

  $ 0.14   $ 0.12   $ 0.12   $ 0.12   $ 0.12
                                         

Key Performance Ratios

                                       

Return on average assets

  1.06 %   0.63 %   0.71 %   1.31 %   1.00 %

Return on average equity

  13.40 %   7.44 %   8.64 %   15.33 %   11.53 %

Net interest margin

  3.19 %   3.13 %   3.06 %   3.10 %   3.27 %

Efficiency ratio (1)

  64.36 %   64.69 %   64.86 %   63.65 %   64.53 %
                                         

Average Balances

                                       

Average assets

  $ 1,430,524   $ 1,366,855   $ 1,337,247   $ 1,026,583   $ 988,324

Average earning assets

  1,352,311   1,289,977   1,272,969   976,842   937,199

Average shareholders’ equity

  112,822   116,511   110,153   87,442   85,708
                                         

Asset Quality

                                       

Loan charge-offs

  $ 106   $ 185   $ 111   $ 1,085   $ 66

Loan recoveries

  224   111   80   64   67

Net charge-offs (recoveries)

  (118 )   74   31   1,021   (1 )

Non-accrual loans

  2,130   2,304   2,158   2,102   6,814

Other real estate owned, net

  1,767   1,848   1,848    

Nonperforming assets (3)

  3,897   4,152   4,006   2,102   6,814

Loans 30 to 89 days past due, accruing

  2,105   3,235   2,707   550   906

Loans over 90 days past due, accruing

  52     7   5  

Troubled debt restructurings, accruing

         

Special mention loans

        0  

Substandard loans, accruing

  311   315   319   322   1,343
                                         

Capital Ratios (2)

                                       

Total capital

  $ 128,567   $ 125,934   $ 128,197   $ 95,856   $ 94,044

Tier 1 capital

  122,739   120,224   122,763   90,391   86,717

Common equity tier 1 capital

  122,739   120,224   122,763   90,391   86,717

Total capital to risk-weighted assets

  14.44 %   14.76 %   14.42 %   16.25 %   16.05 %

Tier 1 capital to risk-weighted assets

  13.79 %   14.09 %   13.81 %   15.32 %   14.80 %

Common equity tier 1 capital to risk-weighted assets

  13.79 %   14.09 %   13.81 %   15.32 %   14.80 %

Leverage ratio

  8.61 %   8.82 %   9.22 %   8.78 %   8.78 %

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

   

For the Quarter Ended

   

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

   

2022

 

2021

 

2021

 

2021

 

2021

Balance Sheet

                                       

Cash and due from banks

  $ 19,989   $ 18,725   $ 19,182   $ 13,913   $ 11,940

Interest-bearing deposits in banks

  129,801   157,281   95,459   114,334   164,322

Federal funds sold

      80,589    

Securities available for sale, at fair value

  284,893   289,495   266,600   222,236   159,742

Securities held to maturity, at amortized cost

  81,640   33,441   10,046   10,898   13,424

Restricted securities, at cost

  1,908   1,813   1,813   1,631   1,631

Loans, net of allowance for loan losses

  830,595   819,408   816,977   611,883   630,716

Other real estate owned, net

  1,767   1,848   1,848    

Premises and equipment, net

  22,278   22,403   22,401   18,876   19,087

Accrued interest receivable

  4,056   3,903   3,823   2,662   2,609

Bank owned life insurance

  24,438   24,294   24,141   18,128   18,029

Goodwill

  3,030   3,030   4,011    

Core deposit intangibles, net

  150   154   159     5

Other assets

  13,117   13,641   8,740   10,032   6,625

Total assets

  $ 1,417,662   $ 1,389,436   $ 1,355,789   $ 1,024,593   $ 1,028,130
                                         

Noninterest-bearing demand deposits

  $ 417,776   $ 413,188   $ 411,527   $ 290,571   $ 292,280

Savings and interest-bearing demand deposits

  734,051   689,998   652,624   528,002   526,012

Time deposits

  141,065   145,566   148,419   95,732   97,765

Total deposits

  $ 1,292,892   $ 1,248,752   $ 1,212,570   $ 914,305   $ 916,057

Subordinated debt

  4,994   9,993   9,993   9,992   9,992

Junior subordinated debt

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

Accrued interest payable and other liabilities

  3,934   4,373   7,041   2,335   6,876

Total liabilities

  $ 1,311,099   $ 1,272,397   $ 1,238,883   $ 935,911   $ 942,204
                                         

Preferred stock

  $   $   $   $   $

Common stock

  7,812   7,785   7,783   6,088   6,086

Surplus

  32,298   31,966   31,889   6,295   6,214

Retained earnings

  79,845   76,990   75,554   73,901   71,144

Accumulated other comprehensive (loss) income, net

  (13,392 )   298   1,680   2,398   2,482

Total shareholders’ equity

  $ 106,563   $ 117,039   $ 116,906   $ 88,682   $ 85,926

Total liabilities and shareholders’ equity

  $ 1,417,662   $ 1,389,436   $ 1,355,789   $ 1,024,593   $ 1,028,130
                                         

Loan Data

                                       

Mortgage real estate loans:

                                       

Construction and land development

  $ 49,308   $ 55,721   $ 45,120   $ 25,035   $ 25,720

Secured by farmland

  3,555   3,708   3,748   495   507

Secured by 1-4 family residential

  290,408   291,990   294,216   235,158   236,870

Other real estate loans

  380,635   361,213   358,895   244,960   248,357

Loans to farmers (except those secured by real estate)

  937   985   857   232   436

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

  102,745   98,820   104,807   102,734   117,109

Consumer installment loans

  4,602   4,963   6,577   5,179   5,684

Deposit overdrafts

  205   175   172   174   112

All other loans

  4,028   7,543   8,019   3,381   3,407

Total loans

  $ 836,423   $ 825,118   $ 822,411   $ 617,348   $ 638,202

Allowance for loan losses

  (5,828 )   (5,710 )   (5,434 )   (5,465 )   (7,486 )

Loans, net

  $ 830,595   $ 819,408   $ 816,977   $ 611,883   $ 630,716

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

   

For the Quarter Ended

   

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

   

2022

 

2021

 

2021

 

2021

 

2021

Reconciliation of Tax-Equivalent Net Interest Income

                                       

GAAP measures:

                                       

Interest income – loans

  $ 9,496   $ 9,365   $ 9,215   $ 7,074   $ 7,143

Interest income – investments and other

  1,528   1,308   1,116   971   952

Interest expense – deposits

  (340 )   (355 )   (369 )   (328 )   (363 )

Interest expense – subordinated debt

  (69 )   (155 )   (156 )   (154 )   (154 )

Interest expense – junior subordinated debt

  (67 )   (68 )   (68 )   (68 )   (66 )

Total net interest income

  $ 10,548   $ 10,095   $ 9,738   $ 7,495   $ 7,512

Non-GAAP measures:

                                       

Tax benefit realized on non-taxable interest income – loans

  $ 5   $ 8   $ 8   $ 8   $ 8

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

  81   80   64   57   48

Total tax benefit realized on non-taxable interest income

  $ 86   $ 88   $ 72   $ 65   $ 56

Total tax-equivalent net interest income

  $ 10,634   $ 10,183   $ 9,810   $ 7,560   $ 7,568

 

(1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned income/expense, amortization of intangibles, gains and losses on disposal of premises and equipment, and merger related expenses 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.

 

(3) Nonperforming assets are comprised of nonaccrual loans and other real estate owned, net of selling costs.

 

(4) Tangible book value is calculated by subtracting goodwill and other intangibles from total shareholders' equity.