EX-99.1 2 ex_283222.htm EXHIBIT 99.1 ex_283222.htm

Exhibit 99.1

logo.jpg

 

First National Corporation Reports Third Quarter 2021 Financial Results

 

 

STRASBURG, Va., October 29, 2021 --- 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 $2.4 million, or $0.38 per diluted share for the third quarter of 2021, which resulted in return on average assets of 0.71% and return on average equity of 8.64%. This compares to net income of $1.8 million, or $0.36 per diluted share, and return on average assets of 0.74% and return on average equity of 8.52% for the third quarter of 2020.

 

Net income for the third quarter of 2021 included $1.3 million of merger related expenses from the Company’s acquisition of The Bank of Fincastle (the “Merger”), which was consummated on July 1, 2021. In addition, there was no provision for loan losses in the third quarter of 2021, compared to provision for loan losses of $1.5 million for the third quarter of 2020.

 

During the third quarter of 2021, First Bank also negotiated and completed the acquisition of an $82.6 million loan portfolio originated from SmartBank’s branch located in the Richmond, Virginia market. In connection with the purchase of the loan portfolio, the Bank hired a team of employees based out of the branch. SmartBank decided to close their branch operation on December 31, 2021. First Bank will continue to operate a loan production office from this location.

 

President and Chief Executive Officer Scott C. Harvard commented, “The third quarter may have been the most productive in our company’s 114 year history as we completed the acquisition of The Bank of Fincastle and also seized the opportunity for a team lift and loan portfolio acquisition in the Richmond market. The transactions boosted assets to $1.4 billion and increased loan balances by $205.1 million, while extending the Bank’s reach into the Roanoke market and bolstering the banking team in Richmond. These transactions reflect our strategy of hiring talented bankers to support organic growth, which in turn positions the company well for strategic acquisitions. I am incredibly proud of our people, not just for the level of work and effort it took to successfully complete two transformative transactions concurrently, but for their can-do attitude when asked to step up to the challenge. We believe our banking company is well positioned to be a leader in Virginia banking for years to come.”

 

Key highlights of the third quarter of 2021 are as follows. Comparisons are to the corresponding period in the prior year unless otherwise stated:

 

 

Successful team lift and $83 million loan portfolio acquisition in the Richmond market
  Completed the acquisition of The Bank of Fincastle
  Total assets increased 44% to $1.4 billion
  Total loans, excluding PPP loans, increased 39% to $799.6 million
  Noninterest-bearing deposits increased 60% to $411.5 million
  Net interest income increased 29%, or $2.2 million
  Noninterest income increased 20%, or $447 thousand
 

Merger related expenses totaled $1.3 million
 

Nonperforming assets totaled $4.0 million, or 0.30% of total assets

 

ACQUISITION OF THE BANK OF FINCASTLE

 

On July 1, 2021, the Company completed the acquisition of The Bank of Fincastle (“Fincastle”) for an aggregate purchase price of $33.8 million of cash and stock.  Fincastle was merged with and into First Bank. The former Fincastle branches continued to operate as The Bank of Fincastle, a division of First Bank, until the systems were converted on October 16, 2021. For the three-month and nine-month periods ended September 30, 2021, the Company recorded merger related expenses of $1.3 million and $2.0 million, respectively. The Company estimates it will incur an additional $1.4 million of merger related costs throughout the fourth quarter of 2021 and first quarter of 2022, which would result in aggregate costs related to the Merger of $3.4 million.

 

 

 

ACQUISITION OF THE SMARTBANK LOAN PORTFOLIO

 

On September 30, 2021, the Bank acquired $82.6 million of loans and certain fixed assets from SmartBank related to their Richmond area branch. First Bank agreed to assume the facility lease of SmartBank’s branch office located in Glen Allen, Virginia. First Bank paid a premium based on a specific percentage of the loans sold and certain fixed assets were acquired at SmartBank’s book value. Additionally, an experienced team of bankers based out of the SmartBank location have transitioned to become employees of First Bank. First Bank did not assume any deposit liabilities from SmartBank in connection with the transaction and SmartBank intends to close their branch operation on December 31, 2021. First Bank will continue to operate a loan production office from the location after the SmartBank branch is closed. First Bank’s assumption of the lease and acquisition of the remaining branch assets is expected to be completed in the fourth quarter of 2021, subject to customary closing conditions.

 

SMALL BUSINESS ADMINISTRATION'S PPP

 

The Bank participated as a lender in the U.S. Small Business Administration’s (“SBA”) Paycheck Protection Program (“PPP”) to support local small businesses and non-profit organizations by providing forgivable loans. Loan fees received from the SBA are accreted into income evenly over the life of the loans, net of loan origination costs, through interest and fees on loans.  PPP loans totaled $22.8 million at September 30, 2021, with $1.3 million scheduled to mature in the second and third quarters of 2022, and $21.5 million scheduled to mature in the first and second quarters of 2026.

 

NET INTEREST INCOME

 

Net interest income increased $2.2 million, or 29%, to $9.7 million for the third quarter of 2021, compared to the same period of 2020. The increase resulted from a $2.0 million, or 24% increase in total interest and dividend income and a $176 thousand, or 23%, decrease in total interest expense.  Net interest income was favorably impacted by a $383.8 million, or 43%, increase in average earning assets and was partially offset by the impact of a 35-basis point decrease in the net interest margin to 3.06% when comparing the periods. 

 

PROVISION FOR LOAN LOSSES

 

There was no provision for loan losses for the third quarter of 2021. The allowance for loan losses totaled $5.4 million, or 0.66% of total loans and there were no significant changes in the general or specific reserve components of the allowance. The loans acquired from Fincastle and SmartBank during the quarter did not require an allowance for loan losses at September 30, 2021.  Net charge-offs totaled $31 thousand during the three-month period ending September 30, 2021.  The allowance for loan losses totaled $5.4 million, or 0.89% of total loans at June 30, 2021, and $7.8 million, or 1.20% of total loans at September 30, 2020. Provision for loan losses totaled $1.5 million for the three-month period ending September 30, 2020.

 

Loans 30 to 89 days past due and accruing totaled $3.3 million, or 0.40% of total loans at September 30, 2021, compared to $885 thousand, or 0.14% of total loans one year ago. Accruing substandard loans totaled $319 thousand at September 30, 2021 and $3.8 million at September 30, 2020. Nonperforming assets totaled $4.0 million, or 0.30% of total assets at September 30, 2021, compared to $7.0 million, or 0.74% of total assets at September 30, 2020. Nonperforming assets were comprised of $2.2 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 that were acquired in the Merger.

 

During the fourth quarter of 2020, and during the first half of 2021, the Bank modified terms of certain loans for customers that continued to be negatively impacted by the pandemic by lowering borrower’s loan payments with interest only payments for periods ranging between 6 and 24 months. Modified loans totaled $13.3 million at September 30, 2021, with $13.2 million in the Bank’s commercial real estate loan portfolio and $83 thousand in the commercial and industrial loans portfolio. The loans were comprised of $11.6 million in the lodging sector and $1.7 million in the leisure sector. All modified loans were performing under their modified terms as of September 30, 2021.

 

 

 

NONINTEREST INCOME

 

Noninterest income increased $447 thousand, or 20%, to $2.6 million compared to the same period of 2020. Service charges on deposits increased $101 thousand, or 23%, ATM and check card fees increased $84 thousand, or 13%, wealth management fees increased $123 thousand, or 21%, and fees for other customer services increased $111 thousand, or 34%. Service charges on deposits benefited from an increase in overdraft fee income, the increase in ATM and check card fees resulted from an increase in card use by customers, wealth management revenue increased from a higher amount of assets under management, and the increase in fees for other customer services was impacted by an increase in mortgage fee income.

 

NONINTEREST EXPENSE

 

Noninterest expense increased $3.3 million, or 54%, to $9.4 million, compared to the same period one year ago. The increase was primarily attributable to a $1.9 million increase in salaries and employee benefits, a $180 thousand increase in marketing expense, a $324 thousand increase in legal and professional fees, a $274 thousand increase in data processing fees, and a $272 thousand increase in other operating expenses. The increase in salaries and employee benefits resulted primarily from merger related expenses and the increase in the number of employees from the acquisition of Fincastle. Marketing expenses increased from both merger related expenses and timing of advertising campaigns. The increase in legal and professional fees was attributable to merger related expenses. Data processing expenses increased from merger related expenses and from the impact of additional customer accounts from the merger with Fincastle.

 

BALANCE SHEET

 

Total assets of First National increased $413.1 million, or 44%, to $1.4 billion at September 30, 2021, compared to $942.7 million at September 30, 2020. Loans, net of the allowance for loan losses increased $176.4 million, or 28%, securities increased $144.4 million, or 109%, and interest-bearing deposits in banks and Fed funds sold combined increased $67.2 million, or 62%. The increase in loans was attributable to the acquisitions of Fincastle and the SmartBank loan portfolio during the quarter, while the increases in securities, interest-bearing deposits in banks and Fed funds sold were attributable to the acquisition of Fincastle and growth in the Bank’s deposit portfolio during the recent twelve-month period.

 

Total liabilities increased $378.4 million, or 44%, to $1.2 billion at September 30, 2021, compared to $860.5 million one year ago. The increase in total liabilities was attributable to growth in deposits. Total deposits increased $374.2 million, or 45%, to $1.2 billion. Noninterest-bearing demand deposits increased $154.8 million, or 60%, savings and interest-bearing demand deposits increased $172.6 million, or 36%, and time deposits increased $46.8 million, or 46%. Although the majority of the deposit portfolio growth resulted from the acquisition of Fincastle, growth of the Bank’s deposits over the prior twelve-month period also made a meaningful contribution.

 

Shareholders’ equity increased $34.7 million, or 42%, to $116.9 million at September 30, 2021, compared to one year ago, from a $27.5 million increase in common stock and surplus, primarily from the issuance of common stock related to the Fincastle acquisition and an $8.9 million increase in retained earnings. The Bank was considered well-capitalized at September 30, 2021.

 

ABOUT FIRST NATIONAL

 

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 20 bank branch office locations located throughout the Shenandoah Valley, the central regions of Virginia, and the Richmond and Roanoke market areas. 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, and Bank of Fincastle Services, Inc., which has an investment in a mortgage company.

 

 

 

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, 2020, 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

 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

 

Income Statement

                                       

Interest income

                                       

Interest and fees on loans

  $ 9,215     $ 7,074     $ 7,143     $ 7,310     $ 7,568  

Interest on deposits in banks

    79       37       33       31       25  

Interest on federal funds sold

    8                          

Interest on securities

                                       

Taxable interest

    766       697       717       567       575  

Tax-exempt interest

    242       215       180       163       152  

Dividends

    21       22       22       24       23  

Total interest income

  $ 10,331     $ 8,045     $ 8,095     $ 8,095     $ 8,343  

Interest expense

                                       

Interest on deposits

  $ 369     $ 328     $ 363     $ 410     $ 541  

Interest on subordinated debt

    156       154       154       160       160  

Interest on junior subordinated debt

    68       68       66       68       68  

Total interest expense

  $ 593     $ 550     $ 583     $ 638     $ 769  

Net interest income

  $ 9,738     $ 7,495     $ 7,512     $ 7,457     $ 7,574  

Provision for (recovery of) loan losses

          (1,000 )           (200 )     1,500  

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

  $ 9,738     $ 8,495     $ 7,512     $ 7,657     $ 6,074  

Noninterest income

                                       

Service charges on deposit accounts

  $ 547     $ 447     $ 442     $ 553     $ 446  

ATM and check card fees

    753       682       601       576       669  

Wealth management fees

    696       657       643       598       573  

Fees for other customer services

    434       307       286       216       323  

Income from bank owned life insurance

    161       100       113       124       131  

Net gains on securities

                37       2       38  

Net gains on sale of loans

          18       7       10       3  

Other operating income

    57       224       14       73       18  

Total noninterest income

  $ 2,648     $ 2,435     $ 2,143     $ 2,152     $ 2,201  

Noninterest expense

                                       

Salaries and employee benefits

  $ 5,446     $ 3,693     $ 3,555     $ 3,212     $ 3,498  

Occupancy

    500       399       447       422       433  

Equipment

    519       433       431       440       439  

Marketing

    243       138       106       112       63  

Supplies

    176       77       88       90       112  

Legal and professional fees

    586       483       737       310       262  

ATM and check card expense

    329       268       231       253       259  

FDIC assessment

    87       78       69       105       52  

Bank franchise tax

    153       172       168       161       162  

Data processing expense

    465       216       204       196       191  

Amortization expense

    5       5       14       24       33  

Other real estate owned expense (income), net

    14                          

Other operating expense

    903       668       600       569       631  

Total noninterest expense

  $ 9,426     $ 6,630     $ 6,650     $ 5,894     $ 6,135  

Income before income taxes

  $ 2,960     $ 4,300     $ 3,005     $ 3,915     $ 2,140  

Income tax expense

    562       958       569       759       386  

Net income

  $ 2,398     $ 3,342     $ 2,436     $ 3,156     $ 1,754  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

 

Common Share and Per Common Share Data

                                       

Net income, basic

  $ 0.39     $ 0.69     $ 0.50     $ 0.65     $ 0.36  

Weighted average shares, basic

    6,220,456       4,868,901       4,863,823       4,858,288       4,854,144  

Net income, diluted

  $ 0.38     $ 0.69     $ 0.50     $ 0.65     $ 0.36  

Weighted average shares, diluted

    6,229,525       4,873,286       4,872,097       4,861,208       4,854,649  

Shares outstanding at period end

    6,226,418       4,870,459       4,868,462       4,860,399       4,858,217  

Tangible book value at period end

  $ 18.11     $ 18.21     $ 17.65     $ 17.47     $ 16.92  

Cash dividends

  $ 0.12     $ 0.12     $ 0.12     $ 0.11     $ 0.11  
                                         

Key Performance Ratios

                                       

Return on average assets

    0.71 %     1.31 %     1.00 %     1.31 %     0.74 %

Return on average equity

    8.64 %     15.33 %     11.53 %     15.03 %     8.52 %

Net interest margin

    3.06 %     3.10 %     3.27 %     3.30 %     3.41 %

Efficiency ratio (1)

    64.82 %     63.65 %     64.53 %     61.00 %     62.35 %
                                         

Average Balances

                                       

Average assets

  $ 1,337,247     $ 1,026,583     $ 988,324     $ 954,810     $ 944,390  

Average earning assets

    1,272,969       976,842       937,199       904,511       889,127  

Average shareholders’ equity

    110,153       87,442       85,708       83,545       81,894  
                                         

Asset Quality

                                       

Loan charge-offs

  $ 111     $ 1,085     $ 66     $ 165     $ 115  

Loan recoveries

    80       64       67       73       96  

Net charge-offs (recoveries)

    31       1,021       (1 )     92       19  

Non-accrual loans

    2,158       2,102       6,814       6,714       6,974  

Other real estate owned, net

    1,848                          

Nonperforming assets

    4,006       2,102       6,814       6,714       6,974  

Loans 30 to 89 days past due, accruing

    3,276       550       906       996       885  

Loans over 90 days past due, accruing

    7       5             302       6  

Troubled debt restructurings, accruing

                             

Special mention loans

                            510  

Substandard loans, accruing

    319       322       1,343       1,394       3,804  
                                         

Capital Ratios (2)

                                       

Total capital

  $ 128,197     $ 95,856     $ 94,044     $ 91,243     $ 89,155  

Tier 1 capital

    122,763       90,391       86,717       84,032       81,883  

Common equity tier 1 capital

    122,763       90,391       86,717       84,032       81,883  

Total capital to risk-weighted assets

    14.42 %     16.25 %     16.05 %     15.82 %     15.34 %

Tier 1 capital to risk-weighted assets

    13.81 %     15.32 %     14.80 %     14.57 %     14.09 %

Common equity tier 1 capital to risk-weighted assets

    13.81 %     15.32 %     14.80 %     14.57 %     14.09 %

Leverage ratio

    9.22 %     8.78 %     8.78 %     8.80 %     8.67 %

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

 

Balance Sheet

                                       

Cash and due from banks

  $ 19,182     $ 13,913     $ 11,940     $ 13,115     $ 13,349  

Interest-bearing deposits in banks

    95,459       114,334       164,322       114,182       108,857  

Federal funds sold

    80,589                          

Securities available for sale, at fair value

    266,600       222,236       159,742       140,225       117,132  

Securities held to maturity, at amortized cost

    10,046       10,898       13,424       14,234       15,101  

Restricted securities, at cost

    1,813       1,631       1,631       1,875       1,848  

Loans held for sale

                      245        

Loans, net of allowance for loan losses

    816,977       611,883       630,716       622,429       640,591  

Other real estate owned

    1,848                          

Premises and equipment, net

    22,401       18,876       19,087       19,319       19,548  

Accrued interest receivable

    3,823       2,662       2,609       2,717       3,156  

Bank owned life insurance

    24,141       18,128       18,029       17,916       17,792  

Goodwill

    4,011                          

Core deposit intangibles, net

    159             5       19       43  

Other assets

    8,740       10,032       6,625       4,656       5,316  

Total assets

  $ 1,355,789     $ 1,024,593     $ 1,028,130     $ 950,932     $ 942,733  
                                         

Noninterest-bearing demand deposits

  $ 411,527     $ 290,571     $ 292,280     $ 263,229     $ 256,733  

Savings and interest-bearing demand deposits

    652,624       528,002       526,012       479,035       480,017  

Time deposits

    148,419       95,732       97,765       100,197       101,645  

Total deposits

  $ 1,212,570     $ 914,305     $ 916,057     $ 842,461     $ 838,395  

Subordinated debt

    9,993       9,992       9,992       9,991       9,987  

Junior subordinated debt

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

Accrued interest payable and other liabilities

    7,041       2,335       6,876       4,285       2,816  

Total liabilities

  $ 1,238,883     $ 935,911     $ 942,204     $ 866,016     $ 860,477  
                                         

Preferred stock

  $     $     $     $     $  

Common stock

    7,783       6,088       6,086       6,075       6,073  

Surplus

    31,889       6,295       6,214       6,151       6,081  

Retained earnings

    75,554       73,901       71,144       69,292       66,670  

Accumulated other comprehensive income, net

    1,680       2,398       2,482       3,398       3,432  

Total shareholders’ equity

  $ 116,906     $ 88,682     $ 85,926     $ 84,916     $ 82,256  

Total liabilities and shareholders’ equity

  $ 1,355,789     $ 1,024,593     $ 1,028,130     $ 950,932     $ 942,733  
                                         

Loan Data

                                       

Mortgage loans on real estate:

                                       

Construction and land development

  $ 45,194     $ 25,035     $ 25,720     $ 27,328     $ 27,472  

Secured by farmland

    3,748       495       507       521       533  

Secured by 1-4 family residential

    294,216       235,158       236,870       235,814       234,198  

Other real estate loans

    358,821       244,960       248,357       246,362       249,786  

Loans to farmers (except those secured by real estate)

    857       232       436       637       1,120  

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

    104,807       102,734       117,109       109,201       124,157  

Consumer installment loans

    6,577       5,179       5,684       6,458       7,378  

Deposit overdrafts

    172       174       112       143       194  

All other loans

    8,019       3,381       3,407       3,450       3,530  

Total loans

  $ 822,411     $ 617,348     $ 638,202     $ 629,914     $ 648,368  

Allowance for loan losses

    (5,434 )     (5,465 )     (7,486 )     (7,485 )     (7,777 )

Loans, net

  $ 816,977     $ 611,883     $ 630,716     $ 622,429     $ 640,591  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

September 30,

   

June 30,

   

March 31,

   

December 31,

   

September 30,

 
   

2021

   

2021

   

2021

   

2020

   

2020

 

Reconciliation of Tax-Equivalent Net Interest Income

                                       

GAAP measures:

                                       

Interest income – loans

  $ 9,215     $ 7,074     $ 7,143     $ 7,310     $ 7,568  

Interest income – investments and other

    1,116       971       952       785       775  

Interest expense – deposits

    (369 )     (328 )     (363 )     (410 )     (541 )

Interest expense – subordinated debt

    (156 )     (154 )     (154 )     (160 )     (160 )

Interest expense – junior subordinated debt

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

Total net interest income

  $ 9,738     $ 7,495     $ 7,512     $ 7,457     $ 7,574  

Non-GAAP measures:

                                       

Tax benefit realized on non-taxable interest income – loans

  $ 8     $ 8     $ 8     $ 8     $ 8  

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

    64       57       48       43       41  

Total tax benefit realized on non-taxable interest income

  $ 72     $ 65     $ 56     $ 51     $ 49  

Total tax-equivalent net interest income

  $ 9,810     $ 7,560     $ 7,568     $ 7,508     $ 7,623  

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2021

   

2020

 

Income Statement

               

Interest income

               

Interest and fees on loans

  $ 23,432     $ 22,187  

Interest on deposits in banks

    149       159  

Interest on federal funds sold

    8        

Interest on securities

               

Taxable interest

    2,180       1,881  

Tax-exempt interest

    637       454  

Dividends

    65       75  

Total interest income

  $ 26,471     $ 24,756  

Interest expense

               

Interest on deposits

  $ 1,060     $ 2,179  

Interest on federal funds purchased

           

Interest on subordinated debt

    464       341  

Interest on junior subordinated debt

    202       225  

Interest on other borrowings

           

Total interest expense

  $ 1,726     $ 2,745  

Net interest income

  $ 24,745     $ 22,011  

Provision for (recovery of) loan losses

    (1,000 )     3,200  

Net interest income after provision for loan losses

  $ 25,745     $ 18,811  

Noninterest income

               

Service charges on deposit accounts

  $ 1,436     $ 1,475  

ATM and check card fees

    2,036       1,738  

Wealth management fees

    1,996       1,610  

Fees for other customer services

    1,027       767  

Income from bank owned life insurance

    374       345  

Net gains (losses) on securities

    37       38  

Net gains on sale of loans

    25       60  

Other operating income

    295       40  

Total noninterest income

  $ 7,226     $ 6,073  

Noninterest expense

               

Salaries and employee benefits

  $ 12,694     $ 10,109  

Occupancy

    1,346       1,244  

Equipment

    1,383       1,267  

Marketing

    487       243  

Supplies

    341       304  

Legal and professional fees

    1,806       842  

ATM and check card expense

    828       727  

FDIC assessment

    234       142  

Bank franchise tax

    493       476  

Data processing expense

    885       563  

Amortization expense

    24       127  

Other real estate owned expense (income), net

    14       (9 )

Other operating expense

    2,171       1,857  

Total noninterest expense

  $ 22,706     $ 17,892  

Income before income taxes

  $ 10,265     $ 6,992  

Income tax expense

    2,089       1,290  

Net income

  $ 8,176     $ 5,702  

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Nine Months Ended

 
   

September 30,

   

September 30,

 
   

2021

   

2020

 

Common Share and Per Common Share Data

               

Net income, basic

  $ 1.54     $ 1.17  

Weighted average shares, basic

    5,322,696       4,884,805  

Net income, diluted

  $ 1.53     $ 1.17  

Weighted average shares, diluted

    5,329,939       4,886,668  

Shares outstanding at period end

    6,226,418       4,858,217  

Tangible book value at period end

  $ 18.11     $ 16.92  

Cash dividends

  $ 0.36     $ 0.33  
                 

Key Performance Ratios

               

Return on average assets

    0.97 %     0.86 %

Return on average equity

    11.40 %     9.49 %

Net interest margin

    3.13 %     3.58 %

Efficiency ratio (1)

    64.34 %     63.04 %
                 

Average Balances

               

Average assets

  $ 1,121,225     $ 883,741  

Average earning assets

    1,063,597       827,240  

Average shareholders’ equity

    95,861       80,228  
                 

Asset Quality

               

Loan charge-offs

  $ 1,262     $ 619  

Loan recoveries

    211       262  

Net charge-offs

    1,051       357  
                 

Reconciliation of Tax-Equivalent Net Interest Income

               

GAAP measures:

               

Interest income – loans

  $ 23,432     $ 22,187  

Interest income – investments and other

    3,039       2,569  

Interest expense – deposits

    (1,060 )     (2,179 )

Interest expense – federal funds purchased

           

Interest expense – subordinated debt

    (464 )     (341 )

Interest expense – junior subordinated debt

    (202 )     (225 )

Interest expense – other borrowings

           

Total net interest income

  $ 24,745     $ 22,011  

Non-GAAP measures:

               

Tax benefit realized on non-taxable interest income – loans

  $ 24     $ 26  

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

    169       121  

Total tax benefit realized on non-taxable interest income

  $ 193     $ 147  

Total tax-equivalent net interest income

  $ 24,938     $ 22,158  

 

 

(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.