EX-99.1 2 ex_525381.htm EXHIBIT 99.1 ex_525381.htm

Exhibit 99.1

logo.jpg

 

 

First National Corporation Reports Second Quarter 2023 Financial Results

 

 

STRASBURG, Va., July 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 $3.5 million and diluted earnings per common share of $0.56 for the three months ended June 30, 2023. This compared to net income of $3.8 million and diluted earnings per common share of $0.61 for the first quarter of 2023, and net income of $3.8 million and diluted earnings per common share of $0.61 for the second quarter of 2022.

 

SECOND QUARTER HIGHLIGHTS

 

Key highlights of the second quarter ended June 30, 2023, are as follows. Comparisons are to the linked quarterly period ended March 31, 2023, unless otherwise stated:

 

 

Tangible book value per common share totaled $17.55, up $2.01 from one year ago

 

Deposits were unchanged at $1.2 billion

 

Noninterest-bearing demand deposits comprised 32% of total deposits

 

Return on average assets was 1.02%

 

Return on average equity was 12.56%

 

Loans increased $12.2 million, or 5% annualized

 

Nonperforming assets improved to 0.05% of total assets

 

“We are pleased with the Companys performance during the second quarter and for the first half of the year. Our team continued to deliver strong ROA and ROE in spite of rising costs of deposits resulting from the Federal Reserve actions of the last twelve months, while continuing to invest for the future, said Scott C. Harvard, president, and chief executive officer of First National. During the quarter, we announced the addition of Todd Ross to lead our Roanoke Valley team, began negotiations for a downtown Roanoke location, and negotiated enhancements to our technology delivery systems. First Bank is fortunate that over 30% of deposits reside in noninterest-bearing accounts that we believe are core customer relationships and help to mitigate the pressure on deposit costs. Asset quality remains excellent, with nonperforming assets at historically low levels and little evidence of credit deterioration. Loan growth picked up in the quarter resulting in net loan growth of $12.2 million. We will continue to remain vigilant around credit quality, as well as loan and deposit pricing, as we navigate the impact of Federal Reserve actions on the economy. 

 

NET INTEREST INCOME

 

Net interest income decreased by $431 thousand, or 4%, to $10.7 million for the second quarter of 2023, compared to $11.2 million in the first quarter of 2023. Total interest income increased by $758 thousand and was offset by an increase in total interest expense of $1.2 million.

 

The increase in interest income was attributable to a $374 thousand, or 3%, increase in interest income and fees on loans, and a $415 thousand increase in interest income on deposits in other banks. The increases in interest income were attributable to higher yields on loans and interest-bearing deposits in banks, as well as higher average balances.

 

The increase in interest expense was attributable to a $1.2 million, or 54%, increase in interest expense on deposits. The higher interest expense on deposits was attributable to a 51-basis point increase in the cost of interest-bearing deposits to 1.62%, and a $27.3 million increase in the average balance of interest-bearing deposits. The increase in deposit costs resulted from increases in the interest rates paid on deposit accounts, as well as a change in the composition of the deposit portfolio. During the second quarter, deposit balances shifted from noninterest-bearing accounts to interest-bearing accounts as average noninterest-bearing deposit balances decreased by $7.3 million during the second quarter, while average time deposit balances increased by $23.7 million.

 

The net interest margin decreased by 24 basis points to 3.36% as the impact of a 36-basis point increase in the cost of funds was partially offset by a 11-basis point increase in the yield on earning assets. The rising interest rate environment continued to have an unfavorable impact on the net interest margin during the second quarter as the Company’s interest-bearing liabilities repriced greater than its earning assets during the period. The cost of funds increased to 1.13%, compared 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 $194 thousand in the second quarter of 2023, compared to $145 thousand in the first quarter of 2023.  

 

 

 

 

NONINTEREST INCOME

 

Noninterest income totaled $2.9 million for the second quarter of 2023, which was a $106 thousand, or 4%, increase compared to the first quarter of 2023. Service charges on deposits, ATM and check card fees, fees for other customer services, and brokered mortgage fees, increased compared to the first quarter of 2023 and were partially offset by decreases in wealth management fees and income from bank-owned life insurance.

 

NONINTEREST EXPENSE

 

Noninterest expense was unchanged at $9.2 million for the second quarter of 2023, compared to the linked quarter. Increases in legal and professional fees, FDIC assessment, and other operating expenses were offset by decreases in salaries and employee benefits and other real estate owned (income) expenses. Other real estate owned income totaled $219 thousand during the second quarter of 2023 from a gain on the sale of a property, which decreased noninterest expense for the period.

 

ASSET QUALITY

 

Overview

 

Nonperforming assets (“NPAs”) as a percentage of total assets improved to 0.05% at June 30, 2023, compared to 0.13% at March 31, 2023, and 0.15% one year ago at June 30, 2022. Loans past due greater than 30 days and still accruing interest as a percentage of total loans also improved to 0.13% at June 30, 2023, compared to 0.20% at March 31, 2023, and 0.19% at June 30, 2022. Net recoveries totaled $96 thousand in the second quarter of 2023, compared to net charge-offs of $915 thousand in the first quarter of 2023, and net charge offs of $26 thousand in the second quarter of 2022. The allowance for credit losses on loans increased to $8.9 million, or 0.95% of total loans at June 30, 2023, compared to $8.7 million, or 0.95% of total loans at March 31, 2023, and $6.2 million, or 0.70% of total loans at June 30, 2022.

 

Nonperforming Assets

 

NPAs decreased to $722 thousand at June 30, 2023, compared to $1.8 million at March 31, 2023, and $2.1 million at June 30, 2022, which represented 0.05%, 0.13%, and 0.15% of total assets, respectively. The decrease in NPAs during the second quarter of 2023 was related to the resolution of one impaired loan relationship and the sale of other real estate owned. The following table provides a detailed summary of NPA balances at the periods ended (dollars in thousands):

 

   

June 30, 2023

   

March 31, 2023

   

June 30, 2022

 

Nonaccrual loans

  $ 677     $ 1,591     $ 442  

Other real estate owned, net

    45       185       1,665  

Total nonperforming assets

  $ 722     $ 1,776     $ 2,107  

 

Past Due Loans

 

Loan past due greater than 30 days and still accruing interest decreased to $1.2 million, or 0.13% of total loans at June 30, 2023, compared to $1.9 million, or 0.20% of total loans at March 31, 2023, and $1.7 million, or 0.19%, of total loans at June 30, 2022. Of the total past due loans still accruing interest, $226 thousand was past due 90 days or more at June 30, 2023, compared to $47 thousand at March 31, 2023, and $91 thousand at June 30, 2022.

 

Net Charge-offs (Recoveries)

 

Net recoveries totaled $96 thousand for the second quarter of 2023, compared to net charge-offs of $915 thousand for the first quarter of 2023, and net charge-offs of $26 thousand for the second quarter of 2022. Net charge-offs for the first quarter of 2023 were primarily attributable to one customer relationship. 

 

Provision for Credit Losses

 

The Bank recorded a $100 thousand provision for credit losses in the second quarter of 2023, which was comprised of a $45 thousand provision for credit losses on loans, a $44 thousand provision on unfunded commitments, and an $11 thousand provision on held-to-maturity securities. The provision for credit losses on loans resulted primarily from growth of the loan portfolio. This compared to a provision for credit losses of $400 thousand for the same period of the prior year, which also resulted primarily from growth of the loan portfolio.

 

Allowance for Credit Losses on Loans

 

At June 30, 2023, the allowance for credit losses on loans totaled $8.9 million, which was a $141 thousand increase from $8.7 million at March 31, 2023. The increase resulted from an increase in the general reserve component of the allowance for credit losses on loans, while the specific reserve component of the allowance was unchanged at $0.

 

 

 

 

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

 

   

June 30, 2023

   

March 31, 2023

   

June 30, 2022

 

Allowance for credit losses on loans, beginning of period

  $ 8,717     $ 7,446     $ 5,828  

Adoption of CECL on January 1, 2023

    -       2,186       -  

Adjusted allowance for credit losses on loans

    8,717       9,632       5,828  

Net (charge-offs) recoveries

    96       (915 )     (26 )

Provision for credit losses on loans

    45       -       400  

Allowance for credit losses on loans, end of period

  $ 8,858     $ 8,717     $ 6,202  

 

The allowance for credit losses on loans as a percentage of total loans totaled 0.95% at June 30, 2023, compared to 0.95% at March 31, 2023, and 0.70% at June 30, 2022. Additionally, the net discount on purchased loans totaled $2.1 million at June 30, 2023, $2.4 million at March 31, 2023, and $2.9 million at June 30, 2022. The net discount on purchased loans was not included in the allowance for credit losses on loans.

 

Allowance for Credit Losses on Unfunded Commitments

 

The allowance for credit losses on unfunded commitments totaled $197 thousand at June 30, 2023, compared to $153 thousand at March 31, 2023. The provision for credit losses on unfunded commitments totaled $44 thousand for the second quarter of 2023 and was included in the $100 thousand provision for credit losses reported on the Company’s consolidated income statement.

 

Allowance for Credit Losses on Securities

 

The allowance for credit losses on securities totaled $144 thousand at June 30, 2023, compared to $133 thousand on March 31, 2023. Provision for credit losses on securities totaled $11 thousand for the second quarter of 2023 and was included in the $100 thousand provision for credit losses reported on the Company’s consolidated income statement.

 

LIQUIDITY

 

Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, unpledged securities held-to-maturity, at par, eligible to be pledged to the Federal Reserve Bank through its Bank Term Funding Program, and available lines of credit totaled $561.7 million at June 30, 2023.

 

The Bank maintains 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 $343.0 million at June 30, 2023. Excluding municipal deposits, the estimated amount of uninsured customer deposits totaled $257.7 million at June 30, 2023.

 

BALANCE SHEET

 

At June 30, 2023, assets totaled $1.4 billion and were unchanged from the prior quarter ended March 31, 2023. Although total assets were unchanged during the second quarter of 2023, the asset composition changed slightly as interest bearing deposits in banks, and securities, available for sale, decreased by $5.5 million and $5.6 million, respectively, while loans increased by $12.2 million.

 

Total assets decreased $40.5 million, or 3%, compared to the period ended June 30, 2022. Interest bearing deposits in banks and total securities decreased by $50.2 million and $33.5 million, respectively, and were partially offset by a $47.4 million increase in loans, net of the allowance for credit losses.

 

Loans totaled $930.2 million at June 30, 2023, which was a $12.2 million, or 5% annualized, increase from March 31, 2023, and a $50.1 million, or 6%, increase over June 30, 2022. The growth in loans over the periods did not have a significant impact on the composition of the loan portfolio. The loan portfolio was primarily comprised of loans secured by one-to-four family residential real estate, loans secured by commercial real estate, and commercial and industrial loans, which totaled 36%, 45%, and 12% of the loan portfolio, respectively, at June 30, 2023.

 

Deposits totaled $1.2 billion at June 30, 2023, and were unchanged compared to the prior quarter ended March 31, 2023. Although total deposits did not change during the second quarter, the deposit composition changed as noninterest-bearing demand deposits and savings and interest-bearing demand deposits decreased $13.9 million and $6.9 million, respectively, while time deposits increased by $21.6 million during the period.

 

 

 

Deposits decreased $53.8 million compared to the period ended June 30, 2022, and the deposit composition also changed over the prior year. Noninterest-bearing demand deposits decreased from 33% to 32% of total deposits, savings and interest-bearing deposits decreased from 57% to 54% of total deposits, and time deposits increased from 10% to 14% of total deposits over the one-year period.

 

Shareholders’ equity totaled $112.9 million at June 30, 2023, which was an increase of $1.0 million from March 31, 2023. The increase in total shareholders’ equity was primarily attributable to a $2.6 million increase in retained earnings, which was partially offset by a $1.1 million increase in accumulated other comprehensive loss, net. The Company declared and paid cash dividends of $0.15 per common share during the second quarter of 2023, which was unchanged from the first quarter of 2023. The Company’s common equity to total assets ratio and its tangible common equity to tangible assets ratio increased as of June 30, 2023, compared to March 31, 2023, and June 30, 2022. The Bank is considered well-capitalized.

 

The following table provides capital ratios at the periods ended:

 

   

June 30, 2023

   

March 31, 2023

   

June 30, 2022

 

Total capital ratio (2)

    14.88 %     14.85 %     14.23 %

Tier 1 capital ratio (2)

    13.93 %     13.94 %     13.56 %

Common equity Tier 1 capital ratio (2)

    13.93 %     13.94 %     13.56 %

Leverage ratio (2)

    9.72 %     9.70 %     8.87 %

Common equity to total assets (5)

    8.21 %     8.15 %     7.09 %

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

    8.00 %     7.94 %     6.88 %

 

STOCK REPURCHASE PLAN

 

The Board of Directors authorized a stock repurchase plan to purchase up to $5.0 million of its common stock during the fourth quarter of 2022. During the three months ended June 30, 2023, the Company repurchased 32,301 shares of its common stock for a total of $481 thousand at a weighted average price of $14.91 per share. For the six months ended June 30, 2023, the Company repurchased 33,858 shares of its common stock for a total of $506 thousand at a weighted average price of $14.96 per share. There were no stock repurchases during the year ended December 31, 2022.

 

NON-GAAP FINANCIAL MEASURES

 

In addition to financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures that provide useful information for financial and operational decision making, evaluating trends, and comparing financial results to other financial institutions. The non-GAAP financial measures presented in this document include fully taxable equivalent interest income, the net interest margin, the efficiency ratio, and tangible common equity to tangible assets.
 
The Company believes certain non-GAAP financial measures enhance the understanding of its business and performance. Non-GAAP financial measures are supplemental and not a substitute for, or more important than, financial measures prepared in accordance with GAAP and may not be comparable to those reported by other financial institutions. A reconciliation of tax-exempt net interest income is included at the end of this release.

 

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

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2023

   

2023

   

2022

   

2022

   

2022

 

Income Statement

                                       

Interest income

                                       

Interest and fees on loans

  $ 11,886     $ 11,512     $ 11,502     $ 10,759     $ 9,963  

Interest on deposits in banks

    759       344       522       380       251  

Interest on securities

                                       

Taxable interest

    1,306       1,339       1,381       1,323       1295  

Tax-exempt interest

    307       306       308       307       309  

Dividends

    28       27       27       23       21  

Total interest income

  $ 14,286     $ 13,528     $ 13,740     $ 12,792     $ 11,839  

Interest expense

                                       

Interest on deposits

  $ 3,402     $ 2,216     $ 1,593     $ 927     $ 413  

Interest on subordinated debt

    69       69       69       70       69  

Interest on junior subordinated debt

    67       67       68       68       67  

Interest on other borrowings

    3                          

Total interest expense

  $ 3,541     $ 2,352     $ 1,730     $ 1,065     $ 549  

Net interest income

  $ 10,745     $ 11,176     $ 12,010     $ 11,727     $ 11,290  

Provision for credit losses

    100             1,250       200       400  

Net interest income after provision for credit losses

  $ 10,645     $ 11,176     $ 10,760     $ 11,527     $ 10,890  

Noninterest income

                                       

Service charges on deposit accounts

  $ 683     $ 646     $ 662     $ 708     $ 698  

ATM and check card fees

    848       800       838       915       797  

Wealth management fees

    749       776       706       739       760  

Fees for other customer services

    220       196       238       180       188  

Brokered mortgage fees

    35             21       72       58  

Income from bank owned life insurance

    135       149       155       166       131  

Net losses on securities available for sale

                (2,004 )            

Gain on sale of other investment

                2,885              

Other operating income

    214       211       631       247       148  

Total noninterest income

  $ 2,884     $ 2,778     $ 4,132     $ 3,027     $ 2,780  

Noninterest expense

                                       

Salaries and employee benefits

  $ 5,189     $ 5,346     $ 5,325     $ 5,174     $ 5,086  

Occupancy

    524       528       562       539       545  

Equipment

    571       587       575       546       620  

Marketing

    248       268       228       211       223  

Supplies

    147       148       144       117       131  

Legal and professional fees

    422       343       339       361       381  

ATM and check card expense

    425       400       388       332       347  

FDIC assessment

    212       106       70       109       132  

Bank franchise tax

    262       254       238       238       238  

Data processing expense

    252       202       289       243       221  

Amortization expense

    4       5       4       5       5  

Other real estate owned (income) expense, net

    (219 )     3       (189 )     14       41  

Other operating expense

    1,121       1,010       1,007       1,194       948  

Total noninterest expense

  $ 9,158     $ 9,200     $ 8,980     $ 9,083     $ 8,918  

Income before income taxes

  $ 4,371     $ 4,754     $ 5,912     $ 5,471     $ 4,752  

Income tax expense

    866       905       1,132       1,017       917  

Net income

  $ 3,505     $ 3,849     $ 4,780     $ 4,454     $ 3,835  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2023

   

2023

   

2022

   

2022

   

2022

 

Common Share and Per Common Share Data

                                       

Earnings per common share, basic

  $ 0.56     $ 0.61     $ 0.76     $ 0.71     $ 0.61  

Weighted average shares, basic

    6,269,668       6,273,913       6,262,821       6,257,040       6,250,329  

Earnings per common share, diluted

  $ 0.56     $ 0.61     $ 0.76     $ 0.71     $ 0.61  

Weighted average shares, diluted

    6,277,161       6,281,116       6,272,409       6,264,107       6,257,479  

Shares outstanding at period end

    6,250,613       6,281,935       6,264,912       6,262,381       6,252,147  

Tangible book value at period end (4)

  $ 17.55     $ 17.30     $ 16.79     $ 15.31     $ 15.54  

Cash dividends

  $ 0.15     $ 0.15     $ 0.14     $ 0.14     $ 0.14  
                                         

Key Performance Ratios

                                       

Return on average assets

    1.02 %     1.15 %     1.37 %     1.27 %     1.08 %

Return on average equity

    12.56 %     14.20 %     18.38 %     17.27 %     15.04 %

Net interest margin

    3.36 %     3.60 %     3.70 %     3.58 %     3.42 %

Efficiency ratio (1)

    68.37 %     65.50 %     59.56 %     61.10 %     62.69 %
                                         

Average Balances

                                       

Average assets

  $ 1,372,781     $ 1,351,630     $ 1,386,841     $ 1,393,308     $ 1,419,878  

Average earning assets

    1,290,828       1,267,830       1,297,223       1,309,794       1,334,976  

Average shareholders’ equity

    111,917       109,924       103,132       102,341       102,269  
                                         

Asset Quality

                                       

Loan charge-offs

  $ 110     $ 975     $ 135     $ 181     $ 107  

Loan recoveries

    206       60       40       70       81  

Net charge-offs (recoveries)

    (96 )     915       95       111       26  

Non-accrual loans

    677       1,591       2,673       566       442  

Other real estate owned, net

    45       185       185       1,578       1,665  

Nonperforming assets (3)

    722       1,776       2,858       2,144       2,107  

Loans 30 to 89 days past due, accruing

    970       1,816       1,532       2,117       1,572  

Loans over 90 days past due, accruing

    226       47             306       91  

Special mention loans

    2,754             1,959       3,183        

Substandard loans, accruing

    418       296       301       304       308  
                                         

Capital Ratios (2)

                                       

Total capital

  $ 144,278     $ 141,501     $ 139,549     $ 134,882     $ 131,624  

Tier 1 capital

    135,079       132,784       132,103       128,590       125,422  

Common equity tier 1 capital

    135,079       132,784       132,103       128,590       125,422  

Total capital to risk-weighted assets

    14.88 %     14.85 %     14.60 %     14.18 %     14.23 %

Tier 1 capital to risk-weighted assets

    13.93 %     13.94 %     13.82 %     13.52 %     13.56 %

Common equity tier 1 capital to risk-weighted assets

    13.93 %     13.94 %     13.82 %     13.52 %     13.56 %

Leverage ratio

    9.72 %     9.70 %     9.57 %     9.27 %     8.87 %

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2023

   

2023

   

2022

   

2022

   

2022

 

Balance Sheet

                                       

Cash and due from banks

  $ 17,697     $ 17,950     $ 20,784     $ 22,809     $ 19,886  

Interest-bearing deposits in banks

    54,379       59,851       46,130       52,976       104,529  

Securities available for sale, at fair value

    156,745       162,355       162,907       176,403       264,750  

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

    151,677       151,301       153,158       154,894       77,151  

Restricted securities, at cost

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

Loans, net of allowance for credit losses

    921,336       909,250       913,076       900,222       873,887  

Other real estate owned, net

    45       185       185       1,578       1,665  

Premises and equipment, net

    21,556       21,637       21,876       21,693       22,118  

Accrued interest receivable

    4,248       4,389       4,543       4,247       4,154  

Bank owned life insurance

    24,559       24,424       24,531       24,375       24,569  

Goodwill

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

Core deposit intangibles, net

    127       131       136       140       145  

Other assets

    17,022       16,026       17,119       19,320       16,898  

Total assets

  $ 1,374,224     $ 1,372,332     $ 1,369,383     $ 1,383,595     $ 1,414,690  
                                         

Noninterest-bearing demand deposits

  $ 396,137     $ 410,019     $ 427,344     $ 438,306     $ 431,292  

Savings and interest-bearing demand deposits

    670,005       676,875       677,139       693,970       731,125  

Time deposits

    176,226       154,631       136,849       133,770       133,733  

Total deposits

  $ 1,242,368     $ 1,241,525     $ 1,241,332     $ 1,266,046     $ 1,296,150  

Subordinated debt, net

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

Junior subordinated debt

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

Accrued interest payable and other liabilities

    4,721       4,675       5,417       4,198       3,952  

Total liabilities

  $ 1,261,364     $ 1,260,475     $ 1,261,023     $ 1,284,518     $ 1,314,375  
                                         

Preferred stock

  $     $     $     $     $  

Common stock

    7,813       7,842       7,831       7,828       7,815  

Surplus

    32,601       32,992       32,716       32,620       32,398  

Retained earnings

    93,805       91,239       90,284       86,382       82,804  

Accumulated other comprehensive (loss), net

    (21,359 )     (20,216 )     (22,471 )     (27,753 )     (22,702 )

Total shareholders’ equity

  $ 112,860     $ 111,857     $ 108,360     $ 99,077     $ 100,315  

Total liabilities and shareholders’ equity

  $ 1,374,224     $ 1,372,332     $ 1,369,383     $ 1,383,595     $ 1,414,690  
                                         

Loan Data

                                       

Mortgage real estate loans:

                                       

Construction and land development

  $ 49,282     $ 48,610     $ 51,840     $ 51,352     $ 49,118  

Secured by farmland

    3,563       3,150       3,343       3,432       3169  

Secured by 1-4 family residential

    337,601       334,302       331,421       317,414       312,082  

Other real estate loans

    418,409       412,851       415,112       414,072       397,868  

Loans to farmers (except those secured by real estate)

    714       739       900       745       769  

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

    112,088       110,198       110,325       111,400       108,780  

Consumer installment loans

    4,505       4,206       4,128       4,192       4,230  

Deposit overdrafts

    251       179       197       163       292  

All other loans

    3,781       3,732       3,256       3,744       3,781  

Total loans

  $ 930,194     $ 917,967     $ 920,522     $ 906,514     $ 880,089  

Allowance for credit losses

    (8,858 )     (8,717 )     (7,446 )     (6,292 )     (6,202 )

Loans, net

  $ 921,336     $ 909,250     $ 913,076     $ 900,222     $ 873,887  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2023

   

2023

   

2022

   

2022

   

2022

 

Reconciliation of Tax-Equivalent Net Interest Income (7)

                                       

GAAP measures:

                                       

Interest income – loans

  $ 11,886     $ 11,512     $ 11,502     $ 10,759     $ 9,963  

Interest income – investments and other

    2,400       2,016       2,238       2,033       1,876  

Interest expense – deposits

    (3,402 )     (2,216 )     (1,593 )     (927 )     (413 )

Interest expense – subordinated debt

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

Interest expense – junior subordinated debt

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

Interest expense – other borrowings

    (3 )                        

Total net interest income

  $ 10,745     $ 11,176     $ 12,010     $ 11,727     $ 11,290  

Non-GAAP measures:

                                       

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

  $ 81     $ 82     $ 82     $ 82     $ 82  

Total tax benefit realized on non-taxable interest income

    81       82       82       82       82  

Total tax-equivalent net interest income

  $ 10,826     $ 11,258     $ 12,092     $ 11,809     $ 11,372  

 

 

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Six Months Ended

 
   

June 30,

   

June 30,

 
   

2023

   

2022

 

Income Statement

               

Interest income

               

Interest and fees on loans

  $ 23,398     $ 19,459  

Interest on deposits in banks

    1,103       321  

Interest on securities

               

Taxable interest

    2,645       2,427  

Tax-exempt interest

    613       614  

Dividends

    55       42  

Total interest income

  $ 27,814     $ 22,863  

Interest expense

               

Interest on deposits

  $ 5,618     $ 753  

Interest on subordinated debt

    138       138  

Interest on junior subordinated debt

    134       134  

Interest on other borrowings

    3        

Total interest expense

  $ 5,893     $ 1,025  

Net interest income

  $ 21,921     $ 21,838  

Provision for credit losses

    100       400  

Net interest income after provision for credit losses

  $ 21,821     $ 21,438  

Noninterest income

               

Service charges on deposit accounts

  $ 1,329     $ 1,307  

ATM and check card fees

    1,648       1,547  

Wealth management fees

    1,525       1,563  

Fees for other customer services

    416       421  

Brokered mortgage fees

    35       152  

Income from bank owned life insurance

    284       275  

Other operating income

    425       226  

Total noninterest income

  $ 5,662     $ 5,491  

Noninterest expense

               

Salaries and employee benefits

  $ 10,535     $ 10,210  

Occupancy

    1,052       1,117  

Equipment

    1,158       1,179  

Marketing

    516       374  

Supplies

    295       267  

Legal and professional fees

    765       714  

ATM and check card expense

    825       650  

FDIC assessment

    318       284  

Bank franchise tax

    516       454  

Data processing expense

    454       457  

Amortization expense

    9       9  

Other real estate owned (income) expense, net

    (216 )     69  

Net losses on disposal of premises and equipment

          2  

Other operating expense

    2,131       1,776  

Total noninterest expense

  $ 18,358     $ 17,562  

Income before income taxes

  $ 9,125     $ 9,367  

Income tax expense

    1,771       1,803  

Net income

  $ 7,354     $ 7,564  

 

 

 

 

FIRST NATIONAL CORPORATION

Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Six Months Ended

 
   

June 30,

   

June 30,

 
   

2023

   

2022

 

Common Share and Per Common Share Data

               

Net income, basic

  $ 1.17     $ 1.21  

Weighted average shares, basic

    6,271,779       6,244,682  

Net income, diluted

  $ 1.17     $ 1.21  

Weighted average shares, diluted

    6,279,127       6,250,674  

Shares outstanding at period end

    6,250,613       6,252,147  

Tangible book value at period end (4)

  $ 17.55     $ 15.54  

Cash dividends

  $ 0.30     $ 0.28  
                 

Key Performance Ratios

               

Return on average assets

    1.09 %     1.07 %

Return on average equity

    13.39 %     14.16 %

Net interest margin

    3.48 %     3.39 %

Efficiency ratio (1)

    66.92 %     63.50 %
                 

Average Balances

               

Average assets

  $ 1,362,526     $ 1,425,581  

Average earning assets

    1,279,357       1,310,977  

Average shareholders’ equity

    110,787       107,686  
                 

Asset Quality

               

Loan charge-offs

  $ 1,085     $ 213  

Loan recoveries

    266       305  

Net charge-offs

    819       (92 )
                 

Reconciliation of Tax-Equivalent Net Interest Income (7)

               

GAAP measures:

               

Interest income – loans

  $ 23,398     $ 19,459  

Interest income – investments and other

    4,416       3,404  

Interest expense – deposits

    (5,618 )     (753 )

Interest expense – subordinated debt

    (138 )     (138 )

Interest expense – junior subordinated debt

    (134 )     (134 )

Interest expense – other borrowings

    (3 )      

Total net interest income

  $ 21,921     $ 21,838  

Non-GAAP measures:

               

Tax benefit realized on non-taxable interest income – loans

  $     $ 8  

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

    163       163  

Total tax benefit realized on non-taxable interest income

  $ 163     $ 171  

Total tax-equivalent net interest income

  $ 22,084     $ 22,009  

 

(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 on sales of securities and gains on other investments.  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.

 

(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.

 

(7) 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.