EX-99.1 2 ex_504755.htm EXHIBIT 99.1 ex_504755.htm

Exhibit 99.1

logo.jpg

 

 

First National Corporation Reports First Quarter 2023 Financial Results

 

STRASBURG, Va., April 26, 2023 --- 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 $3.8 million and diluted earnings per common share of $0.61 for the three months ended March 31, 2023. This compared to net income of $4.8 million and diluted earnings per common share of $0.76 for the fourth quarter of 2022, and net income of $3.7 million and diluted earnings per common share of $0.60 for the first quarter of 2022.

 

FIRST QUARTER HIGHLIGHTS

 

Key highlights of the first quarter ended March 31, 2023, are as follows. Comparisons are to the linked quarterly period ended December 31, 2022, unless otherwise stated:

 

 

Tangible book value per common share of $17.30

 

Return on average assets was 1.15%

 

Return on average equity was 14.20%

 

Net interest margin of 3.60%

 

Efficiency ratio (1) of 65.50%

 

Total deposits were unchanged at $1.2 billion

 

Nonperforming assets improved to 0.13% of total assets

 

“During what was an eventful quarter for the banking industry, First Bank stood firm on its strong foundation of core deposit relationships that was built in our communities over the last 116 years, said Scott C. Harvard, president and chief executive officer of First National. Unlike the two banks that recently failed, our banking company has a diverse customer base and does not have deposit concentrations in certain industries, geographies, or individuals. While the last month was full of talking heads fanning the fire of a banking crisis, it was business as usual on the ground for First Bank. I am proud of our entire team for building block by block, the service culture and the fortress balance sheet that resulted in a strong liquidity position and equipped the Bank for the operating environment. In spite of increasing deposit costs pressuring the net interest margin, First Nationals financial performance was excellent for the first quarter.

 

LIQUIDITY

 

Liquidity sources available to the Bank, including interest-bearing deposits in banks; unpledged securities available for sale, at fair value; available lines of credit; and unpledged securities held-to-maturity, at par, eligible to be pledged to the Federal Reserve Bank through its Bank Term Funding Program (the “BTFP” or the “Program”), totaled $562.4 million, $417.2 million, and $535.7 million at March 31, 2023, December 31, 2022, and March 31, 2022, respectively.

 

The Bank maintains on-balance sheet liquidity and off-balance sheet liquidity to fund loan growth and meet the potential demand from its deposit customers, including potential volatile deposits. The estimated amount of uninsured customer deposits totaled $212.3 million at March 31, 2023, $261.7 million at December 31, 2022, and $235.3 million at March 31, 2022. Excluding municipal deposits, the estimated amount of uninsured customer deposits totaled $135.2 million at March 31, 2023, $185.3 million at December 31, 2022, and $169.5 million at March 31, 2022.

 

The Bank’s on-balance sheet liquidity was comprised of interest-bearing deposits in banks and unpledged securities, available for sale, at fair value, and totaled $142.1 million at March 31, 2023, $129.4 million at December 31, 2022, and $294.6 at March 31, 2022.

 

 

 

 

The following table provides on-balance sheet liquidity information at the periods ended (dollars in thousands):


 

   

March 31, 2023

   

December 31, 2022

   

March 31, 2022

 

Interest-bearing deposits in banks

  $ 59,851     $ 46,130     $ 129,801  
                         

Securities, available for sale, at fair

    162,488       162,907       284,893  

Pledged securities, available for sale, at fair value

    (80,221 )     (79,590 )     (120,093 )

Unpledged securities, available for sale, at fair value

    82,267       83,317       164,800  
                         

Totals

  $ 142,118     $ 129,447     $ 294,601  

 

The Bank also has access to off-balance sheet liquidity through its available lines of credit from other institutions, which totaled $329.1 million at March 31, 2023, $287.8 million at December 31, 2022, and $241.1 million at March 31, 2022. The available lines of credit were comprised of secured and unsecured lines of credit. The Bank had no borrowings on the lines of credit at March 31, 2023, December 31, 2022, or March 31, 2022.

 

The following table provides information about off-balance sheet liquidity available to the Bank through lines of credit with other institutions at the periods ended (dollars in thousands):


 

   

March 31, 2023

   

December 31, 2022

   

March 31, 2022

 

Available unsecured Federal funds lines

  $ 51,000     $ 51,000     $ 51,000  
                         

Available secured lines of credit:

                       

Federal Home Loan Bank of Atlanta

    219,026       182,839       141,697  

Federal Reserve Bank Discount Window

    59,068       53,923       48,420  

Total available secured lines of credit

    278,094       236,762       190,117  
                         

Totals

  $ 329,094     $ 287,762     $ 241,117  

 

Additionally, unpledged securities, held to maturity, at par, that were eligible to be pledged as collateral to the BTFP, totaled $91.2 million at March 31, 2023. The BTFP was first made available on March 13, 2023, and provides any U.S. federally insured depository institution, including the Bank, with a line of credit facility equal to the par value of securities pledged to the Federal Reserve Bank under the Program.  Advances from the BTFP may be requested by the Bank for up to one year until March 11, 2024. The Bank did not pledge securities to, or borrow from, the BTFP facility during the first quarter of 2023.

 

NET INTEREST INCOME

 

Net interest income totaled $11.2 million for the first quarter of 2023, compared to $12.0 million for the fourth quarter of 2022 and was negatively impacted by a $212 thousand decrease in total interest income and a $622 thousand increase in total interest expense. The decrease in interest income was primarily a result of a $178 thousand, or 34%, decrease in interest income from interest-bearing deposits in banks, which resulted from a decrease in balances of interest-bearing deposits in banks. The increase in interest expense was attributable to a $623 thousand increase in interest expense on deposits, which was the result of higher interest rates paid on deposits and a change in the composition of the deposit portfolio from lower to higher interest rate accounts.

 

The net interest margin decreased by 10 basis points to 3.60% as the 12-basis point increase in the yield on earning assets was offset by the 22-basis point increase in interest expense as a percentage of average earning assets. The rising interest rate environment continued to have a favorable impact on earning asset yields as the yield on loans increased 11 basis points to 5.10% during the quarter but was offset by an unfavorable impact of rising interest rates on interest expense. The cost of funds increased 23 basis points from 0.54% for the fourth quarter of 2022 to 0.77% for the first quarter of 2023.

 

Net accretion of discounts on purchased loans was included in interest income and fees on loans and totaled $145 thousand in the first quarter of 2023, compared to $117 thousand in the fourth quarter of 2022, and $367 thousand in the first quarter of 2022. There was $8 thousand of accretion earned from Paycheck Protection Program (“PPP”) fee income, net of costs, in the first quarter of 2023, compared to no PPP income in the fourth quarter of 2022, and $323 thousand of PPP income in the first quarter of 2022.

 

 

 

 

 

NONINTEREST INCOME

 

Noninterest income totaled $2.8 million for the first quarter of 2023, which was a $1.4 million decrease compared to the fourth quarter of 2022, primarily from transactions in the fourth quarter of 2022, which included a $2.9 million gain on sale of other investment and a $556 thousand recovery from the full curtailment of a purchased loan that was recorded in other operating income. These transactions were partially offset by a $2.0 million loss on the sale of securities available for sale in the fourth quarter of 2022. The gain on the sale of other investments resulted from the sale of an interest in a broker-dealer of investments by First Bank Financial Services, Inc., which is a wholly owned subsidiary of the Bank. The $2.0 million net loss on the sale of securities available for sale in the fourth quarter of 2022 resulted from a strategic initiative to increase net interest income from the disposition of lower yielding investments and reinvestment into higher yielding assets.

 

NONINTEREST EXPENSE

 

Noninterest expenses increased $220 thousand, or 2%, to $9.2 million in the first quarter of 2023, compared to the fourth quarter of 2022. The increase was primarily attributable to a $192 thousand increase in other real estate owned (income) expense, net, which resulted from a $196 thousand gain on the sale of other real estate owned during the fourth quarter of 2022.

 

ASSET QUALITY

 

Overview

 

Nonperforming assets (“NPAs”) as a percentage of total assets improved to 0.13% at March 31, 2023, compared to 0.21% at December 31, 2022, and 0.27% at March 31, 2022. There was not a meaningful change in accruing past due loans as a percentage of total loans, which totaled 0.20% at March 31, 2023, compared to 0.17% at December 31, 2022, and 0.26% at March 31, 2022. Net charge-offs increased to $916 thousand for the first quarter of 2023, compared to $96 thousand in the fourth quarter of 2022 and net recoveries of $118 thousand in the first quarter of 2022. The allowance for credit losses on loans increased to $8.7 million, or 0.95% of total loans at March 31, 2023, which was an increase from $7.4 million, or 0.81% of total loans at December 31, 2022, and $5.8 million, or 0.70%, of total loans at March 31, 2022.

 

Nonperforming Assets

 

NPAs decreased to $1.8 million at March 31, 2023, compared to $2.9 million at December 31, 2022, and $3.9 million at March 31, 2022, which represented 0.13%, 0.21% and 0.27% of total assets, respectively. The decrease in NPAs during the first quarter was related to the resolution of one impaired loan relationship. The following table provides a detailed summary of NPA balances at the periods ended (dollars in thousands):

 

   

March 31, 2023

   

December 31, 2022

   

March 31, 2022

 

Nonaccrual loans

  $ 1,591     $ 2,673     $ 2,130  

Other real estate owned, net

    185       185       1,767  

Total nonperforming assets

  $ 1,776     $ 2,858     $ 3,897  

 

Past Due Loans

 

Past due loans still accruing interest totaled $1.9 million, or 0.20%, of total loans at March 31, 2023, compared to $1.5 million, or 0.17%, of total loans at December 31, 2022, and $2.2 million, or 0.26%, of total loans at March 31, 2022. Of the total past due loans still accruing interest, $47 thousand was past due 90 days or more at March 31, 2023, compared to $52 thousand at March 31, 2022. There were no loans past due more than 90 days and still accruing interest at December 31, 2022.

 

Net Charge-offs

 

Net charge-offs totaled $916 thousand for the quarter ended March 31, 2023, compared to $96 thousand for the fourth quarter ended December 31, 2022, and $118 thousand of recoveries for the first quarter of 2022. The increase in net charge-offs during the first quarter was related to one customer relationship that had $888 thousand of specific reserve component of the allowance for loan losses at December 31, 2022. The higher net amount of net charge-off did not result in provision for credit losses on loans during the first quarter of 2023 as the Bank recorded specific reserves for the loan relationship through the provision for loan losses in the fourth quarter of 2022.

 

Provision for Credit Losses

 

The Bank did not record a provision for credit losses in the first quarter of 2023. This compares $1.3 million of provision for loan losses for fourth quarter of 2022. The Bank did not record a provision for loan losses for the first quarter of 2022.

 

Allowance for Credit Losses on Loans

 

At March 31, 2023, the allowance for credit losses on loans totaled $8.7 million, which was a $1.3 million increase from $7.4 million at December 31, 2022. On January 1, 2023, the Company adopted Accounting Standard Update 2016-13 (Current Expected Credit Losses, or “CECL”), and recorded a $2.2 million increase in the allowance for credit losses on loans, which was offset by a $1.7 million decrease in retained earnings and a $459 thousand increase in net deferred tax assets. The $2.2 million increase in the allowance for credit losses on loans was partially offset by net charge-offs totaling $916 thousand. There was no provision for credit losses on loans for the first quarter of 2023.

 

 

 

 

The following table provides the changes in the allowance for credit losses on loans for the periods ended (dollars in thousands):

 

 

   

March 31, 2023

   

December 31, 2022

   

March 31, 2022

 

Allowance for credit losses on loans, beginning of period

  $ 7,446     $ 6,292     $ 5,710  

Adoption of CECL on January 1, 2023

    2,187       -       -  

Adjusted allowance for credit losses on loans

    9,633       6,292       5,710  

Net (charge-offs) recoveries

    (916 )     (96 )     118  

Provision for credit losses on loans

    -       1,250       -  

Allowance for credit losses on loans, end of period

  $ 8,717     $ 7,446     $ 5,828  

 

During the first quarter of 2023, allowance for credit losses on loans increased by $1.3 million. The general reserve component of the allowance for credit losses increased by $2.2 million from the adoption of CECL on January 1, 2023, while the specific reserve component of the allowance for credit losses decreased by $888 thousand from the resolution of one impaired loan relationship during the period.

 

The allowance for credit losses on loans as a percentage of total loans increased to 0.95% at March 31, 2023, compared to 0.81% at December 31, 2022, and 0.70% at March 31, 2022. Additionally, the net discount on purchased loans totaled $2.4 million at March 31, 2023, compared to $2.5 million at December 31, 2022, and $3.3 million at March 31, 2022. The net discount on purchased loans was not included in the allowance for credit losses on loans.

 

Allowance for Credit Losses on Securities

 

On January 1, 2023, the Company adopted CECL and established an allowance for credit losses on securities totaling $133 thousand on January 1, 2023.  This initial allowance was recorded on January 1, 2023, and was offset with a $105 thousand decrease in retained earnings and a $28 thousand increase in net deferred tax assets. The was no provision for credit losses on securities for the first quarter of 2023 and the allowance for credit losses remained at $133 thousand on March 31, 2023.

 

BALANCE SHEET

 

At March 31, 2023, assets totaled $1.4 billion, which was an increase of $2.9 million from December 31, 2022, and a decrease of $45.3 million, or 3%, from March 31, 2022. Total assets increased from the prior quarter primarily due to a $13.7 million increase in interest-bearing deposits in banks, which was partially offset by decreases in cash and due from banks, securities, loans, and other assets.

 

Loans totaled $918.0 million at March 31, 2023, which was a decrease of $2.6 million from December 31, 2022, and an increase of $81.5 million, or 10%, from the period ended March 31, 2022. Average loans totaled $915.9 million for the first quarter of 2023, which was an increase of $1.0 million from the fourth quarter of 2022, and an increase of $88.7 million, or 11%, from the same period in the prior year.

 

 

 

 

Deposits totaled $1.2 billion at March 31, 2023, which was an increase of $193 thousand from December 31, 2022. Noninterest-bearing demand deposits decreased $17.3 million and savings and interest-bearing demand deposits decreased $264 thousand, while time deposits increased $17.8 million. Average deposits totaled $1.2 billion for the first  quarter of 2023, a decrease of $42.7 million, or 3%, compared to the fourth quarter of 2022, and a decrease of $75.6 million, or 6%, from the same period in the prior year. The decrease in the average balance of deposits was primarily a result of typical fluctuations in customer deposit balances, when comparing the first quarter of 2023 to the fourth quarter of 2022. The decrease in the average balance of deposits compared to the first quarter of 2022 was also impacted by temporarily parked deposits in the Bank from one customer relationship during the 2022 period.

 

Shareholders’ equity totaled $111.9 million at March 31, 2023, which was an increase of $3.5 million from December 31, 2022. The increase in total shareholders’ equity was primarily attributable to a $955 thousand increase in retained earnings and a $2.3 million decrease in accumulated other comprehensive loss, net. The Company declared and paid cash dividends of $0.15 per common share during the first quarter of 2023, which was an increase of $0.01 per common share, or 7%, from cash dividends of $0.14 per common share that was paid in each quarter of 2022. The Company’s common equity to total assets capital ratio and its tangible common equity to tangible assets capital ratio (6) increased as of March 31, 2023, when compared to December 31, 2022, and March 31, 2022. The Bank is considered well-capitalized.

 

The following table provides capital ratios at the periods ended:

 

   

March 31, 2023

   

December 31, 2022

   

March 31, 2022

 

Total capital ratio (2)

    14.85 %     14.60 %     14.44 %

Tier 1 capital ratio (2)

    13.94 %     13.82 %     13.79 %

Common equity Tier 1 capital ratio (2)

    13.94 %     13.82 %     13.79 %

Leverage ratio (2)

    9.70 %     9.57 %     8.61 %

Common equity to total assets (5)

    8.15 %     7.91 %     7.52 %

Tangible common equity to tangible assets (5) (6)

    7.94 %     7.70 %     7.31 %

 

STOCK REPURCHASE PLAN

 

In the fourth quarter of 2022, the Board of Directors authorized a stock repurchase plan to purchase up to $5.0 million of its common stock. During the first quarter of 2023, the Company repurchased 1,557 shares of its common stock for a total of $25 thousand at a weighted average price of $16.06. There was no stock repurchased during the year ended December 31, 2022.

 

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 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, 2022, 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,

 
   

2023

   

2022

   

2022

   

2022

   

2022

 

Income Statement

                                       

Interest income

                                       

Interest and fees on loans

  $ 11,512     $ 11,502     $ 10,759     $ 9,963     $ 9,496  

Interest on deposits in banks

    344       522       380       251       70  

Interest on federal funds sold

                             

Interest on securities

                                       

Taxable interest

    1,339       1,381       1,323       1,295       1132  

Tax-exempt interest

    306       308       307       309       305  

Dividends

    27       27       23       21       21  

Total interest income

  $ 13,528     $ 13,740     $ 12,792     $ 11,839     $ 11,024  

Interest expense

                                       

Interest on deposits

  $ 2,216     $ 1,593     $ 927     $ 413     $ 340  

Interest on subordinated debt

    69       69       70       69       69  

Interest on junior subordinated debt

    67       68       68       67       67  

Total interest expense

  $ 2,352     $ 1,730     $ 1,065     $ 549     $ 476  

Net interest income

  $ 11,176     $ 12,010     $ 11,727     $ 11,290     $ 10,548  

Provision for loan losses

          1,250       200       400        

Net interest income after provision for credit losses

  $ 11,176     $ 10,760     $ 11,527     $ 10,890     $ 10,548  

Noninterest income

                                       

Service charges on deposit accounts

  $ 646     $ 662     $ 708     $ 698     $ 609  

ATM and check card fees

    800       838       915       797       750  

Wealth management fees

    776       706       739       760       803  

Fees for other customer services

    196       238       180       188       233  

Brokered mortgage fees

          21       72       58       94  

Income from bank owned life insurance

    149       155       166       131       144  

Net gains on securities available for sale

          (2,004 )                  

Gain on sale of other investment

          2,885                   0  

Other operating income

    211       631       247       148       78  

Total noninterest income

  $ 2,778     $ 4,132     $ 3,027     $ 2,780     $ 2,711  

Noninterest expense

                                       

Salaries and employee benefits

  $ 5,346     $ 5,325     $ 5,174     $ 5,086     $ 5,124  

Occupancy

    528       562       539       545       572  

Equipment

    587       575       546       620       559  

Marketing

    268       228       211       223       151  

Supplies

    148       144       117       131       136  

Legal and professional fees

    343       339       361       381       333  

ATM and check card expense

    400       388       332       347       303  

FDIC assessment

    106       70       109       132       152  

Bank franchise tax

    254       238       238       238       216  

Data processing expense

    202       289       243       221       236  

Amortization expense

    5       4       5       5       5  

Other real estate owned expense, net

    3       (189 )     14       41       28  

Other operating expense

    1,010       1,007       1,194       948       829  

Total noninterest expense

  $ 9,200     $ 8,980     $ 9,083     $ 8,918     $ 8,644  

Income before income taxes

  $ 4,754     $ 5,912     $ 5,471     $ 4,752     $ 4,615  

Income tax expense

    905       1,132       1,017       917       886  

Net income

  $ 3,849     $ 4,780     $ 4,454     $ 3,835     $ 3,729  

 

 

 

 

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,

 
   

2023

   

2022

   

2022

   

2022

   

2022

 

Common Share and Per Common Share Data

                                       

Earnings per common share, basic

  $ 0.61     $ 0.76     $ 0.71     $ 0.61     $ 0.60  

Weighted average shares, basic

    6,273,913       6,262,821       6,257,040       6,250,329       6,238,973  

Earnings per common share, diluted

  $ 0.61     $ 0.76     $ 0.71     $ 0.61     $ 0.60  

Weighted average shares, diluted

    6,281,116       6,272,409       6,264,107       6,257,479       6,245,704  

Shares outstanding at period end

    6,281,935       6,264,912       6,262,381       6,252,147       6,249,784  

Tangible book value at period end (4)

  $ 17.30     $ 16.79     $ 15.31     $ 15.54     $ 16.54  

Cash dividends

  $ 0.15     $ 0.14     $ 0.14     $ 0.14     $ 0.14  
                                         

Key Performance Ratios

                                       

Return on average assets

    1.15 %     1.37 %     1.27 %     1.08 %     1.06 %

Return on average equity

    14.20 %     18.38 %     17.27 %     15.04 %     13.40 %

Net interest margin

    3.60 %     3.70 %     3.58 %     3.42 %     3.19 %

Efficiency ratio (1)

    65.50 %     59.56 %     61.10 %     62.69 %     64.36 %
                                         

Average Balances

                                       

Average assets

  $ 1,351,630     $ 1,386,841     $ 1,393,308     $ 1,419,878     $ 1,430,524  

Average earning assets

    1,267,830       1,297,223       1,309,794       1,334,976       1,352,311  

Average shareholders’ equity

    109,924       103,132       102,341       102,269       112,822  
                                         

Asset Quality

                                       

Loan charge-offs

  $ 977     $ 135     $ 181     $ 107     $ 106  

Loan recoveries

    60       40       70       81       224  

Net charge-offs (recoveries)

    917       95       111       26       (118 )

Non-accrual loans

    1,591       2,673       566       442       2,130  

Other real estate owned, net

    185       185       1,578       1,665       1,767  

Nonperforming assets (3)

    1,776       2,858       2,144       2,107       3,897  

Loans 30 to 89 days past due, accruing

    1,816       1,532       2,117       1,572       2,105  

Loans over 90 days past due, accruing

    47             306       91       52  

Special mention loans

          1,959       3,183              

Substandard loans, accruing

    296       301       304       308       311  
                                         

Capital Ratios (2)

                                       

Total capital

  $ 141,501     $ 139,549     $ 134,882     $ 131,624     $ 128,567  

Tier 1 capital

    132,784       132,103       128,590       125,422       122,739  

Common equity tier 1 capital

    132,784       132,103       128,590       125,422       122,739  

Total capital to risk-weighted assets

    14.85 %     14.60 %     14.18 %     14.23 %     14.44 %

Tier 1 capital to risk-weighted assets

    13.94 %     13.82 %     13.52 %     13.56 %     13.79 %

Common equity tier 1 capital to risk-weighted assets

    13.94 %     13.82 %     13.52 %     13.56 %     13.79 %

Leverage ratio

    9.70 %     9.57 %     9.27 %     8.87 %     8.61 %

 

 

 

 

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,

 
   

2023

   

2022

   

2022

   

2022

   

2022

 

Balance Sheet

                                       

Cash and due from banks

  $ 17,950     $ 20,784     $ 22,809     $ 19,886     $ 19,989  

Interest-bearing deposits in banks

    59,851       46,130       52,976       104,529       129,801  

Federal funds sold

                             

Securities available for sale, at fair value

    162,355       162,907       176,403       264,750       284,893  

Securities held to maturity, at amortized cost (net of allowance for credit losses)

    151,301       153,158       154,894       77,151       81,640  

Restricted securities, at cost

    1,803       1,908       1,908       1,908       1,908  

Loans, net of allowance for loan losses

    909,250       913,076       900,222       873,887       830,595  

Other real estate owned, net

    185       185       1,578       1,665       1,767  

Premises and equipment, net

    21,637       21,876       21,693       22,118       22,278  

Accrued interest receivable

    4,389       4,543       4,247       4,154       4,056  

Bank owned life insurance

    24,424       24,531       24,375       24,569       24,438  

Goodwill

    3,030       3,030       3,030       3,030       3,030  

Core deposit intangibles, net

    131       136       140       145       150  

Other assets

    16,026       17,119       19,320       16,898       13,117  

Total assets

  $ 1,372,332     $ 1,369,383     $ 1,383,595     $ 1,414,690     $ 1,417,662  
                                         

Noninterest-bearing demand deposits

  $ 410,019     $ 427,344     $ 438,306     $ 431,292     $ 417,776  

Savings and interest-bearing demand deposits

    676,875       677,139       693,970       731,125       734,051  

Time deposits

    154,631       136,849       133,770       133,733       141,065  

Total deposits

  $ 1,241,525     $ 1,241,332     $ 1,266,046     $ 1,296,150     $ 1,292,892  

Subordinated debt, net

    4,996       4,995       4,995       4,994       4,994  

Junior subordinated debt

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

Accrued interest payable and other liabilities

    4,675       5,417       4,198       3,952       3,934  

Total liabilities

  $ 1,260,475     $ 1,261,023     $ 1,284,518     $ 1,314,375     $ 1,311,099  
                                         

Preferred stock

  $     $     $     $     $  

Common stock

    7,842       7,831       7,828       7,815       7,812  

Surplus

    32,992       32,716       32,620       32,398       32,298  

Retained earnings

    91,239       90,284       86,382       82,804       79,845  

Accumulated other comprehensive (loss), net

    (20,216 )     (22,471 )     (27,753 )     (22,702 )     (13,392 )

Total shareholders’ equity

  $ 111,857     $ 108,360     $ 99,077     $ 100,315     $ 106,563  

Total liabilities and shareholders’ equity

  $ 1,372,332     $ 1,369,383     $ 1,383,595     $ 1,414,690     $ 1,417,662  
                                         

Loan Data

                                       

Mortgage real estate loans:

                                       

Construction and land development

  $ 48,610     $ 51,840     $ 51,352     $ 49,118     $ 49,308  

Secured by farmland

    3,150       3,343       3,432       3,169       3555  

Secured by 1-4 family residential

    334,302       331,421       317,414       312,082       290,408  

Other real estate loans

    412,851       415,112       414,072       397,868       380,635  

Loans to farmers (except those secured by real estate)

    739       900       745       769       937  

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

    110,198       110,325       111,400       108,780       102,745  

Consumer installment loans

    4,206       4,128       4,192       4,230       4,602  

Deposit overdrafts

    179       197       163       292       205  

All other loans

    3,732       3,256       3,744       3,781       4,028  

Total loans

  $ 917,967     $ 920,522     $ 906,514     $ 880,089     $ 836,423  

Allowance for loan losses

    (8,717 )     (7,446 )     (6,292 )     (6,202 )     (5,828 )

Loans, net

  $ 909,250     $ 913,076     $ 900,222     $ 873,887     $ 830,595  

 

 

 

 

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,

 
   

2023

   

2022

   

2022

   

2022

   

2022

 

Reconciliation of Tax-Equivalent Net Interest Income (1)

                                       

GAAP measures:

                                       

Interest income – loans

  $ 11,512     $ 11,502     $ 10,759     $ 9,963     $ 9,496  

Interest income – investments and other

    2,016       2,238       2,033       1,876       1,528  

Interest expense – deposits

    (2,216 )     (1,593 )     (927 )     (413 )     (340 )

Interest expense – subordinated debt

    (69 )     (69 )     (70 )     (69 )     (69 )

Interest expense – junior subordinated debt

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

Total net interest income

  $ 11,176     $ 12,010     $ 11,727     $ 11,290     $ 10,548  

Non-GAAP measures:

                                       

Tax benefit realized on non-taxable interest income – loans

  $     $     $     $     $ 5  

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

    82       82       82       82       81  

Total tax benefit realized on non-taxable interest income

  $ 82     $ 82     $ 82     $ 82     $ 86  

Total tax-equivalent net interest income

  $ 11,258     $ 12,092     $ 11,809     $ 11,372     $ 10,634  

 

 

(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 and gains and losses on other assets.  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) Capital ratios 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. Tangible book value is a non-GAAP financial measure that management believes provides investors with important information that may be related to the valuation of common stock.

 

(5) Capital ratios presented are for First National Corporation.

 

(6)  The ratio of tangible common equity to tangible assets, or TCE ratio, is calculated by dividing consolidated total common shareholders’ equity by consolidated total assets, after reducing both amounts by goodwill and other intangible assets. The TCE ratio is not required by GAAP or by bank regulations, but is a metric used by management to evaluate the adequacy of the Company’s capital levels. Since there is no authoritative requirement to calculate the TCE ratio, our TCE ratio is not necessarily comparable to similar capital measures disclosed or used by other companies in the financial services industry. Tangible common equity and tangible assets are non-GAAP financial measures and should be considered in addition to, not as a substitute for or superior to, financial measures determined in accordance with GAAP.