VIRGINIA NATIONAL BANKSHARES CORPORATION ANNOUNCES SECOND QUARTER 2023 EARNINGS
"Virginia National Bank remains committed to our customers and our community, and continues to proactively lend as indicated by our loan growth in the second quarter," commented President and Chief Executive Officer,
Second Quarter 2023 Highlights
- Return on average assets ("ROAA") for the three months ended
June 30, 2023 increased to 1.46% compared to 1.27% realized in the same period in the prior year. - Return on average equity ("ROAE") for the three months ended
June 30, 2023 decreased to 15.98% compared to 16.16% realized in same period in the prior year, primarily due to the increase in accumulated other comprehensive loss of$8.3 million period over period related to unrealized losses in the securities portfolio. - The efficiency ratio on a fully tax equivalent basis ("FTE") (a non-GAAP financial measure)1 was 54.1% for the three months ended
June 30, 2023 , an improvement over 58.3% for the same period in the prior year. - Net interest margin (FTE), (a non-GAAP financial measure)1, for the three months ended
June 30, 2023 rose to 3.83%, compared to 3.02% for the three months endedJune 30, 2022 . Yield on loans elevated to 6.35% for the three months endedJune 30, 2023 , from 4.32% for the same period in the prior year. The accretion of the credit mark related to purchased loans positively impacted interest income by 88 bps in the second quarter of 2023, compared to 12 bps in the second quarter of 2022, increasing primarily due to the treatment of the credit mark under CECL2. When a purchased loan, which was identified as purchased credit-deteriorated as of the date of the acquisition, is satisfied by the borrower, the remaining mark is recognized as interest income in accordance with CECL, whereas former accounting treatment required that the credit mark be spread among the remaining loan pool. - Total deposits declined
$130.3 million fromDecember 31, 2022 toJune 30, 2023 , as many customers moved funds outside of the Bank to earn higher yields while the Bank's strategy was to keep cost of funds low during the first two months of the year. Borrowings and federal funds purchased increased over the same period by$80.1 million . As ofJune 30, 2023 , the Company had unused borrowing facilities in place of approximately$106.6 million . - The Company had no brokered deposits as of
June 30, 2023 orDecember 31, 2022 . The Company utilizes a third-party to offer multi-million-dollar FDIC insurance to customers with balances in excess of single-bank limits through Insured Cash Sweep® (ICS) plans. Deposit balances held in ICS plans amounted to$132.8 million as ofJune 30, 2023 and$134.6 million as ofDecember 31, 2022 .
__________________________________________________________________
1 | See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release. |
2 | For more information regarding the adoption of FASB's Topic 326, Financial Instruments - Credit Losses ("CECL") effective |
Share Repurchase Plan
During the second quarter of 2023, the Board of Directors approved a share repurchase plan of up to 5% of outstanding common stock, subject to consultation with the Federal Reserve. More information will be forthcoming for shareholders regarding the specifics of the plan after the consultation has been completed.
Loans and Asset Quality
- Gross loans outstanding as of
June 30, 2023 totaled$973.3 million , an increase of$36.9 million , or 3.9%, compared toDecember 31, 2022 . - Credit performance remains strong with nonperforming assets as a percentage of total assets of 0.08% as of
June 30, 2023 andDecember 31, 2022 , compared to 0.07% as ofJune 30, 2022 . Nonperforming assets have been reduced to$1.3 million as ofJune 30, 2023 , compared to$1.4 million as ofDecember 31, 2022 and increased from$1.1 million as ofJune 30, 2022 ; the Company currently holds no other real estate owned. - Six loans to five borrowers are in non-accrual status, totaling
$1.2 million , as ofJune 30, 2023 , compared to$673 thousand as ofDecember 31, 2022 and$511 thousand as ofJune 30, 2022 . The adoption of CECL altered the manner in which purchased loans that were in non-accrual status are presented, and as a result, two such loans totaling$534 thousand are now included in this figure. - Loans 90 days or more past due and still accruing interest amounted to
$107 thousand as ofJune 30, 2023 , compared to$705 thousand as ofDecember 31, 2022 and$626 thousand as ofJune 30, 2022 . - The period-end Allowance for Credit Losses ("ACL") as a percentage of total loans was 0.81% as of
June 30, 2023 and 0.57% as ofJune 30, 2022 . The fair value mark that was allocated to the acquired loans was$21.3 million as ofApril 1, 2021 , with a remaining balance of$11.0 million as ofJune 30, 2023 . The total of the ACL and the fair value mark as a percentage of gross loans (a non-GAAP financial measure)1 amounted to 1.94% as ofJune 30, 2023 and 2.39% as ofJune 30, 2022 . - For the three months ended
June 30, 2023 , the Company recorded a provision for credit losses of$261 thousand , which includes$45 thousand related to provision for unfunded commitments. The increase in provision over the prior year is due primarily to increased loan balances.
Net Interest Income
- Net interest income for the three months ended
June 30, 2023 of$13.7 million increased$1.2 million , or 10%, compared to the three months endedJune 30, 2022 , due primarily to the increase in average balances of securities, positively impacting net interest income through rate and volume, as well as the increase in average yields on loans, offset by increased interest expense on deposit accounts and borrowings. - The overall cost of funds, including noninterest deposits, of 133 bps incurred in the three months ended
June 30, 2023 increased 116 bps from 17 bps in the same period in the prior year. Overall, the cost of interest-bearing deposits increased period over period, from a cost of 24 bps to 174 bps. - Low-cost deposits, which include noninterest checking accounts and interest-bearing checking, savings and money market accounts, remained in excess of 83% of total deposits as of
June 30, 2023 and 2022.
Noninterest Income
Noninterest income for the three months ended
Noninterest Expense
Noninterest expense for the three months ended
_____________________________________________________________________
1 | See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release. |
Book Value
Book value per share was
Income Taxes
The effective tax rate amounted to 18.4% compared to 17.4% for the three months ended
Dividends
Cash dividends of
About Virginia National Bankshares Corporation
Virginia National Bankshares Corporation, headquartered in
The Company's common stock trades on the Nasdaq Capital Market under the symbol "VABK." Additional information on the Company is also available at www.vnbcorp.com.
Non-GAAP Financial Measures
The accounting and reporting policies of the Company conform to
_____________________________________________________________________
1 | See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release. |
Forward-Looking Statements; Other Information
Certain statements in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, statements with respect to the Company's operations, performance, future strategy and goals, and are often characterized by use of qualified words such as "expect," "believe," "estimate," "project," "anticipate," "intend," "will," "should," or words of similar meaning or other statements concerning the opinions or judgement of the Company and its management about future events. While Company management believes such statements to be reasonable, future events and predictions are subject to circumstances that are not within the control of the Company and its management. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in: inflation, interest rates, market and monetary fluctuations; liquidity and capital requirements; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts (including the ongoing military conflict between
VIRGINIA NATIONAL BANKSHARES CORPORATION CONSOLIDATED BALANCE SHEETS (dollars in thousands, except per share data) | ||||||||||||
(Unaudited) | (Unaudited) | |||||||||||
ASSETS | ||||||||||||
Cash and due from banks | $ | 9,714 | $ | 20,993 | $ | 17,631 | ||||||
Interest-bearing deposits in other banks | 20,225 | 19,098 | 145,217 | |||||||||
Federal funds sold | - | 45 | 52,819 | |||||||||
Securities: | ||||||||||||
Available for sale, at fair value | 473,868 | 538,186 | 461,830 | |||||||||
Restricted securities, at cost | 7,438 | 5,137 | 5,138 | |||||||||
Total securities | 481,306 | 543,323 | 466,968 | |||||||||
Loans, net of deferred fees and costs | 973,348 | 936,415 | 960,192 | |||||||||
Allowance for credit losses | (7,863) | (5,552) | (5,503) | |||||||||
Loans, net | 965,485 | 930,863 | 954,689 | |||||||||
Premises and equipment, net | 17,564 | 17,808 | 19,193 | |||||||||
Assets held for sale | - | 965 | - | |||||||||
Bank owned life insurance | 39,065 | 38,552 | 38,046 | |||||||||
Goodwill | 7,768 | 7,768 | 8,140 | |||||||||
Core deposit intangible, net | 5,815 | 6,586 | 7,405 | |||||||||
Right of use asset, net | 6,634 | 6,536 | 7,343 | |||||||||
Deferred tax asset, net | 16,961 | 17,315 | 14,279 | |||||||||
Accrued interest receivable and other assets | 13,551 | 13,507 | 13,210 | |||||||||
Total assets | $ | 1,584,088 | $ | 1,623,359 | $ | 1,744,940 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||
Liabilities: | ||||||||||||
Demand deposits: | ||||||||||||
Noninterest-bearing | $ | 412,273 | $ | 495,649 | $ | 512,889 | ||||||
Interest-bearing | 312,773 | 399,983 | 399,930 | |||||||||
Money market and savings deposit accounts | 398,074 | 467,600 | 535,958 | |||||||||
Certificates of deposit and other time deposits | 224,956 | 115,106 | 150,121 | |||||||||
Total deposits | 1,348,076 | 1,478,338 | 1,598,898 | |||||||||
Federal funds purchased | 20,503 | - | - | |||||||||
Borrowings | 59,666 | - | - | |||||||||
Junior subordinated debt, net | 3,436 | 3,413 | 3,390 | |||||||||
Lease liability | 6,301 | 6,173 | 6,925 | |||||||||
Accrued interest payable and other liabilities | 3,667 | 2,019 | 1,511 | |||||||||
Total liabilities | 1,441,649 | 1,489,943 | 1,610,724 | |||||||||
Commitments and contingent liabilities | ||||||||||||
Shareholders' equity: | ||||||||||||
Preferred stock, | - | - | - | |||||||||
Common stock, | 13,239 | 13,214 | 13,201 | |||||||||
Capital surplus | 107,568 | 105,344 | 104,858 | |||||||||
Retained earnings | 67,612 | 63,482 | 53,852 | |||||||||
Accumulated other comprehensive loss | (45,980) | (48,624) | (37,695) | |||||||||
Total shareholders' equity | 142,439 | 133,416 | 134,216 | |||||||||
Total liabilities and shareholders' equity | $ | 1,584,088 | $ | 1,623,359 | $ | 1,744,940 | ||||||
Common shares outstanding | 5,365,982 | 5,337,271 | 5,326,271 | |||||||||
Common shares authorized | 10,000,000 | 10,000,000 | 10,000,000 | |||||||||
Preferred shares outstanding | - | - | - | |||||||||
Preferred shares authorized | 2,000,000 | 2,000,000 | 2,000,000 | |||||||||
* Derived from audited consolidated financial statements |
VIRGINIA NATIONAL BANKSHARES CORPORATION CONSOLIDATED STATEMENTS OF INCOME (dollars in thousands, except per share data) (Unaudited) | ||||||||||||||||
For the three months ended | For the six months ended | |||||||||||||||
Interest and dividend income: | ||||||||||||||||
Loans, including fees | $ | 14,894 | $ | 10,610 | $ | 27,661 | $ | 21,379 | ||||||||
Federal funds sold | 10 | 302 | 10 | 363 | ||||||||||||
Other interest-bearing deposits | 119 | 219 | 377 | 355 | ||||||||||||
Investment securities: | ||||||||||||||||
Taxable | 2,876 | 1,662 | 5,827 | 2,674 | ||||||||||||
Tax exempt | 329 | 308 | 656 | 612 | ||||||||||||
Dividends | 104 | 64 | 171 | 126 | ||||||||||||
Total interest and dividend income | 18,332 | 13,165 | 34,702 | 25,509 | ||||||||||||
Interest expense: | ||||||||||||||||
Demand deposits | 106 | 58 | 195 | 119 | ||||||||||||
Money market and savings deposits | 2,197 | 440 | 3,970 | 1,055 | ||||||||||||
Certificates and other time deposits | 1,776 | 157 | 2,424 | 352 | ||||||||||||
Borrowings | 439 | - | 766 | - | ||||||||||||
Federal funds purchased | 32 | - | 91 | - | ||||||||||||
Junior subordinated debt | 79 | 49 | 140 | 97 | ||||||||||||
Total interest expense | 4,629 | 704 | 7,586 | 1,623 | ||||||||||||
Net interest income | 13,703 | 12,461 | 27,116 | 23,886 | ||||||||||||
Provision for (recovery of) credit losses | 261 | (217) | 13 | (69) | ||||||||||||
Net interest income after provision for (recovery of) credit losses | 13,442 | 12,678 | 27,103 | 23,955 | ||||||||||||
Noninterest income: | ||||||||||||||||
Wealth management fees | 397 | 572 | 801 | 1,129 | ||||||||||||
Advisory and brokerage income | - | 210 | - | 426 | ||||||||||||
Deposit account fees | 399 | 458 | 800 | 923 | ||||||||||||
Debit/credit card and ATM fees | 636 | 779 | 1,207 | 1,486 | ||||||||||||
Bank owned life insurance income | 261 | 246 | 513 | 457 | ||||||||||||
Resolution of commercial dispute | - | - | - | 2,400 | ||||||||||||
Gains on sales of assets | - | 1,113 | - | 1,113 | ||||||||||||
Gains on sales of securities, net | - | - | 254 | - | ||||||||||||
Other | 352 | 268 | 746 | 499 | ||||||||||||
Total noninterest income | 2,045 | 3,646 | 4,321 | 8,433 | ||||||||||||
Noninterest expense: | ||||||||||||||||
Salaries and employee benefits | 4,062 | 4,086 | 8,113 | 8,817 | ||||||||||||
Net occupancy | 929 | 1,282 | 2,108 | 2,479 | ||||||||||||
Equipment | 176 | 254 | 394 | 537 | ||||||||||||
Bank franchise tax | 313 | 304 | 637 | 608 | ||||||||||||
Computer software | 203 | 357 | 405 | 620 | ||||||||||||
Data processing | 806 | 699 | 1,548 | 1,437 | ||||||||||||
FDIC deposit insurance assessment | 220 | 125 | 320 | 351 | ||||||||||||
Marketing, advertising and promotion | 275 | 259 | 650 | 526 | ||||||||||||
Plastics expense | 30 | 92 | 78 | 231 | ||||||||||||
Professional fees | 198 | 404 | 390 | 741 | ||||||||||||
Core deposit intangible amortization | 379 | 427 | 770 | 866 | ||||||||||||
Other | 973 | 1,153 | 2,012 | 2,324 | ||||||||||||
Total noninterest expense | 8,564 | 9,442 | 17,425 | 19,537 | ||||||||||||
Income before income taxes | 6,923 | 6,882 | 13,999 | 12,851 | ||||||||||||
Provision for income taxes | 1,272 | 1,197 | 2,557 | 2,242 | ||||||||||||
Net income | $ | 5,651 | $ | 5,685 | $ | 11,442 | $ | 10,609 | ||||||||
Net income per common share, basic | $ | 1.05 | $ | 1.07 | $ | 2.14 | $ | 1.99 | ||||||||
Net income per common share, diluted | $ | 1.05 | $ | 1.06 | $ | 2.13 | $ | 1.98 | ||||||||
Weighted average common shares outstanding, basic | 5,357,873 | 5,326,271 | 5,348,040 | 5,319,166 | ||||||||||||
Weighted average common shares outstanding, diluted | 5,375,073 | 5,347,008 | 5,375,545 | 5,345,242 | ||||||||||||
VIRGINIA NATIONAL BANKSHARES CORPORATION FINANCIAL HIGHLIGHTS (dollars in thousands, except per share data) (Unaudited) | ||||||||||||||||||||
At or For the Three Months Ended | ||||||||||||||||||||
|
|
| ||||||||||||||||||
Common Share Data: | ||||||||||||||||||||
Net income per weighted average share, basic | $ | 1.05 | $ | 1.08 | $ | 1.32 | $ | 1.08 | $ | 1.07 | ||||||||||
Net income per weighted average share, diluted | $ | 1.05 | $ | 1.08 | $ | 1.32 | $ | 1.08 | $ | 1.06 | ||||||||||
Weighted average shares outstanding, basic | 5,357,873 | 5,338,099 | 5,333,902 | 5,326,543 | 5,326,271 | |||||||||||||||
Weighted average shares outstanding, diluted | 5,375,073 | 5,375,619 | 5,362,220 | 5,348,900 | 5,347,008 | |||||||||||||||
Actual shares outstanding | 5,365,982 | 5,338,650 | 5,327,271 | 5,327,271 | 5,326,271 | |||||||||||||||
Tangible book value per share at period end | $ | 24.01 | $ | 23.88 | $ | 22.31 | $ | 20.81 | $ | 22.28 | ||||||||||
Key Ratios: | ||||||||||||||||||||
Return on average assets 1 | 1.46 | % | 1.48 | % | 1.65 | % | 1.30 | % | 1.27 | % | ||||||||||
Return on average equity 1 | 15.98 | % | 17.57 | % | 22.23 | % | 16.50 | % | 16.16 | % | ||||||||||
Net interest margin (FTE) 2 | 3.83 | % | 3.71 | % | 3.91 | % | 3.47 | % | 3.02 | % | ||||||||||
Efficiency ratio (FTE) 3 | 54.1 | % | 56.2 | % | 51.7 | % | 57.0 | % | 58.3 | % | ||||||||||
Loan-to-deposit ratio | 72.2 | % | 67.3 | % | 63.3 | % | 59.0 | % | 60.1 | % | ||||||||||
Capital Ratios: | ||||||||||||||||||||
Tier 1 leverage ratio | 11.20 | % | 10.64 | % | 9.77 | % | 9.17 | % | 8.79 | % | ||||||||||
Total risk-based capital ratio | 18.80 | % | 18.37 | % | 17.64 | % | 16.97 | % | 16.51 | % | ||||||||||
Assets and Asset Quality: | ||||||||||||||||||||
Average earning assets | $ | 1,443,048 | $ | 1,475,617 | $ | 1,568,765 | $ | 1,644,124 | $ | 1,668,471 | ||||||||||
Average gross loans | $ | 940,264 | $ | 932,834 | $ | 938,740 | $ | 959,086 | $ | 984,883 | ||||||||||
Paycheck Protection Program loans, end of period | $ | 196 | $ | 215 | $ | 234 | $ | 254 | $ | 1,925 | ||||||||||
Fair value mark on acquired loans | $ | 10,957 | $ | 14,120 | $ | 15,887 | $ | 17,046 | $ | 17,502 | ||||||||||
Allowance for credit losses: | ||||||||||||||||||||
Beginning of period | $ | 7,772 | $ | 5,552 | $ | 5,485 | $ | 5,503 | $ | 5,834 | ||||||||||
Impact of adoption of CECL | - | $ | 2,491 | $ | - | $ | - | $ | - | |||||||||||
Provision for (recovery of) credit losses | 216 | (235) | 136 | 39 | (217) | |||||||||||||||
Charge-offs | (180) | (136) | (472) | (119) | (191) | |||||||||||||||
Recoveries | 55 | 100 | 403 | 62 | 77 | |||||||||||||||
Net charge-offs | (125) | (36) | (69) | (57) | (114) | |||||||||||||||
End of period | $ | 7,863 | $ | 7,772 | $ | 5,552 | $ | 5,485 | $ | 5,503 | ||||||||||
Non-accrual loans | $ | 1,185 | $ | 1,228 | $ | 673 | $ | 607 | $ | 511 | ||||||||||
Loans 90 days or more past due and still accruing | 107 | 69 | 705 | 859 | 626 | |||||||||||||||
OREO | - | - | - | - | - | |||||||||||||||
Total nonperforming assets (NPA) | $ | 1,292 | $ | 1,297 | $ | 1,378 | $ | 1,466 | $ | 1,137 | ||||||||||
NPA as a % of total assets | 0.08 | % | 0.08 | % | 0.08 | % | 0.08 | % | 0.07 | % | ||||||||||
NPA as a % of gross loans plus OREO | 0.13 | % | 0.14 | % | 0.15 | % | 0.16 | % | 0.12 | % | ||||||||||
ACL to gross loans | 0.81 | % | 0.83 | % | 0.59 | % | 0.58 | % | 0.57 | % | ||||||||||
ACL + fair value mark to gross loans (non-GAAP) | 1.94 | % | 2.33 | % | 2.29 | % | 2.38 | % | 2.39 | % | ||||||||||
Non-accruing loans to gross loans | 0.12 | % | 0.13 | % | 0.07 | % | 0.06 | % | 0.05 | % | ||||||||||
Net charge-offs to average loans 1 | 0.05 | % | 0.02 | % | 0.03 | % | 0.02 | % | 0.05 | % | ||||||||||
1 | Ratio is computed on an annualized basis. |
2 | The net interest margin and net interest income are reported on a fully tax-equivalent basis (FTE) basis, using a Federal income tax rate of 21%. This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release. |
3 | The efficiency ratio (FTE) is computed as a percentage of noninterest expense divided by the sum of net interest income (FTE) and noninterest income. This is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency. Management believes such financial information is meaningful to the reader in understanding operating performance, but cautions that such information should not be viewed as a substitute for GAAP. Comparison of our efficiency ratio with those of other companies may not be possible because other companies may calculate them differently. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release. |
VIRGINIA NATIONAL BANKSHARES CORPORATION AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) (dollars in thousands) (Unaudited) | ||||||||||||||||||||||||
For the three months ended | ||||||||||||||||||||||||
Interest | Interest | |||||||||||||||||||||||
Average | Income/ | Average | Average | Income/ | Average | |||||||||||||||||||
Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | |||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Interest Earning Assets: | ||||||||||||||||||||||||
Securities: | ||||||||||||||||||||||||
Taxable Securities | $ | 421,156 | $ | 2,980 | 2.83 | % | $ | 325,833 | $ | 1,726 | 2.12 | % | ||||||||||||
Tax Exempt Securities 1 | 66,956 | 415 | 2.48 | % | 65,352 | 390 | 2.39 | % | ||||||||||||||||
Total Securities 1 | 488,112 | 3,395 | 2.78 | % | 391,185 | 2,116 | 2.16 | % | ||||||||||||||||
Loans: | ||||||||||||||||||||||||
Real Estate | 823,289 | 13,167 | 6.41 | % | 847,661 | 8,988 | 4.25 | % | ||||||||||||||||
Commercial | 74,665 | 969 | 5.21 | % | 86,394 | 995 | 4.62 | % | ||||||||||||||||
Consumer | 42,310 | 758 | 7.19 | % | 50,828 | 627 | 4.95 | % | ||||||||||||||||
Total Loans | 940,264 | 14,894 | 6.35 | % | 984,883 | 10,610 | 4.32 | % | ||||||||||||||||
Fed Funds Sold | 895 | 10 | 4.48 | % | 150,393 | 302 | 0.81 | % | ||||||||||||||||
Other interest-bearing deposits | 13,777 | 119 | 3.46 | % | 142,010 | 219 | 0.62 | % | ||||||||||||||||
Total Earning Assets | 1,443,048 | 18,418 | 5.12 | % | 1,668,471 | 13,247 | 3.18 | % | ||||||||||||||||
Less: Allowance for Credit Losses | (7,805) | (5,866) | ||||||||||||||||||||||
Total Non-Earning Assets | 113,883 | 133,526 | ||||||||||||||||||||||
Total Assets | $ | 1,549,126 | $ | 1,796,131 | ||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
Interest Bearing Liabilities: | ||||||||||||||||||||||||
Interest Bearing Deposits: | ||||||||||||||||||||||||
Interest Checking | $ | 331,523 | $ | 106 | 0.13 | % | $ | 411,374 | $ | 58 | 0.06 | % | ||||||||||||
Money Market and Savings Deposits | 415,015 | 2,197 | 2.12 | % | 550,883 | 440 | 0.32 | % | ||||||||||||||||
Time Deposits | 194,736 | 1,776 | 3.66 | % | 152,695 | 157 | 0.41 | % | ||||||||||||||||
Total Interest-Bearing Deposits | 941,274 | 4,079 | 1.74 | % | 1,114,952 | 655 | 0.24 | % | ||||||||||||||||
Borrowings | 34,265 | 439 | 5.14 | % | — | — | — | |||||||||||||||||
Federal funds purchased | 2,392 | 32 | 5.37 | % | — | — | — | |||||||||||||||||
Junior subordinated debt | 3,430 | 79 | 9.24 | % | 3,383 | 49 | 5.81 | % | ||||||||||||||||
Total Interest-Bearing Liabilities | 981,361 | 4,629 | 1.89 | % | 1,118,335 | 704 | 0.25 | % | ||||||||||||||||
Non-Interest-Bearing Liabilities: | ||||||||||||||||||||||||
Demand deposits | 416,039 | 527,008 | ||||||||||||||||||||||
Other liabilities | 9,853 | 10,067 | ||||||||||||||||||||||
Total Liabilities | 1,407,253 | 1,655,410 | ||||||||||||||||||||||
Shareholders' Equity | 141,873 | 140,721 | ||||||||||||||||||||||
Total Liabilities & Shareholders' Equity | $ | 1,549,126 | $ | 1,796,131 | ||||||||||||||||||||
Net Interest Income (FTE) | $ | 13,789 | $ | 12,543 | ||||||||||||||||||||
Interest Rate Spread 2 | 3.23 | % | 2.93 | % | ||||||||||||||||||||
Cost of Funds | 1.33 | % | 0.17 | % | ||||||||||||||||||||
Interest Expense as a Percentage of | 1.29 | % | 0.17 | % | ||||||||||||||||||||
Net Interest Margin (FTE) 3 | 3.83 | % | 3.02 | % | ||||||||||||||||||||
1 | Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%. |
Refer to the Reconcilement of Non-GAAP Measures table at the end of this release. | |
2 | Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities. |
3 | Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets. |
VIRGINIA NATIONAL BANKSHARES CORPORATION AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS) (dollars in thousands) (Unaudited) | ||||||||||||||||||||||||
For the six months ended | ||||||||||||||||||||||||
Interest | Interest | |||||||||||||||||||||||
Average | Income/ | Average | Average | Income/ | Average | |||||||||||||||||||
Balance | Expense | Yield/Cost | Balance | Expense | Yield/Cost | |||||||||||||||||||
ASSETS | ||||||||||||||||||||||||
Interest Earning Assets: | ||||||||||||||||||||||||
Securities: | ||||||||||||||||||||||||
Taxable Securities | $ | 434,219 | $ | 5,998 | 2.76 | % | $ | 287,241 | $ | 2,800 | 1.95 | % | ||||||||||||
Tax Exempt Securities 1 | 67,019 | 831 | 2.48 | % | 65,249 | 775 | 2.38 | % | ||||||||||||||||
Total Securities 1 | 501,238 | 6,829 | 2.72 | % | 352,490 | 3,575 | 2.03 | % | ||||||||||||||||
Loans: | ||||||||||||||||||||||||
Real Estate | 820,033 | 24,032 | 5.91 | % | 866,863 | 18,082 | 4.21 | % | ||||||||||||||||
Commercial | 73,357 | 2,098 | 5.77 | % | 89,944 | 2,084 | 4.67 | % | ||||||||||||||||
Consumer | 43,179 | 1,531 | 7.15 | % | 51,302 | 1,213 | 4.77 | % | ||||||||||||||||
Total Loans | 936,569 | 27,661 | 5.96 | % | 1,008,109 | 21,379 | 4.28 | % | ||||||||||||||||
Fed Funds Sold | 455 | 10 | 4.43 | % | 151,429 | 363 | 0.48 | % | ||||||||||||||||
Other interest-bearing deposits | 20,789 | 377 | 3.66 | % | 235,418 | 356 | 0.30 | % | ||||||||||||||||
Total Earning Assets | 1,459,051 | 34,877 | 4.82 | % | 1,747,446 | 25,673 | 2.96 | % | ||||||||||||||||
Less: Allowance for Credit Losses | (7,947) | (5,946) | ||||||||||||||||||||||
Total Non-Earning Assets | 114,372 | 124,851 | ||||||||||||||||||||||
Total Assets | $ | 1,565,476 | $ | 1,866,351 | ||||||||||||||||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||
Interest Bearing Liabilities: | ||||||||||||||||||||||||
Interest Bearing Deposits: | ||||||||||||||||||||||||
Interest Checking | $ | 346,625 | $ | 195 | 0.11 | % | $ | 416,393 | $ | 119 | 0.06 | % | ||||||||||||
Money Market and Savings Deposits | 431,849 | 3,970 | 1.85 | % | 603,259 | 1,055 | 0.35 | % | ||||||||||||||||
Time Deposits | 161,247 | 2,424 | 3.03 | % | 155,544 | 352 | 0.46 | % | ||||||||||||||||
Total Interest-Bearing Deposits | 939,721 | 6,589 | 1.41 | % | 1,175,196 | 1,526 | 0.26 | % | ||||||||||||||||
Borrowings | 31,074 | 766 | 4.97 | % | — | — | — | |||||||||||||||||
Federal funds purchased | 3,754 | 91 | 4.89 | % | — | — | — | |||||||||||||||||
Junior subordinated debt | 3,423 | 140 | 8.25 | % | 3,377 | 98 | 5.85 | % | ||||||||||||||||
Total Interest-Bearing Liabilities | 977,972 | 7,586 | 1.56 | % | 1,178,573 | 1,624 | 0.28 | % | ||||||||||||||||
Non-Interest-Bearing Liabilities: | ||||||||||||||||||||||||
Demand deposits | 440,285 | 527,049 | ||||||||||||||||||||||
Other liabilities | 9,423 | 10,704 | ||||||||||||||||||||||
Total Liabilities | 1,427,680 | 1,716,326 | ||||||||||||||||||||||
Shareholders' Equity | 137,796 | 150,025 | ||||||||||||||||||||||
Total Liabilities & Shareholders' Equity | $ | 1,565,476 | $ | 1,866,351 | ||||||||||||||||||||
Net Interest Income (FTE) | $ | 27,291 | $ | 24,049 | ||||||||||||||||||||
Interest Rate Spread 2 | 3.26 | % | 2.68 | % | ||||||||||||||||||||
Cost of Funds | 1.08 | % | 0.19 | % | ||||||||||||||||||||
Interest Expense as a Percentage of | 1.05 | % | 0.19 | % | ||||||||||||||||||||
Net Interest Margin (FTE) 3 | 3.77 | % | 2.78 | % | ||||||||||||||||||||
1 | Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%. |
Refer to the Reconcilement of Non-GAAP Measures table at the end of this release. | |
2 | Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities. |
3 | Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets. |
VIRGINIA NATIONAL BANKSHARES CORPORATION RECONCILIATION OF CERTAIN QUARTERLY NON-GAAP FINANCIAL MEASURES (dollars in thousands, except per share data) (Unaudited) | ||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
Fully tax-equivalent measures | ||||||||||||||||||||
Net interest income | $ | 13,703 | $ | 13,413 | $ | 15,384 | $ | 14,277 | $ | 12,461 | ||||||||||
Fully tax-equivalent adjustment | 86 | 87 | 86 | 83 | 82 | |||||||||||||||
Net interest income (FTE) 1 | $ | 13,789 | $ | 13,500 | $ | 15,470 | $ | 14,360 | $ | 12,543 | ||||||||||
Efficiency ratio 2 | 54.4 | % | 56.5 | % | 52.0 | % | 57.3 | % | 58.6 | % | ||||||||||
Fully tax-equivalent adjustment | -0.3 | % | -0.3 | % | -0.3 | % | -0.3 | % | -0.3 | % | ||||||||||
Efficiency ratio (FTE) 3 | 54.1 | % | 56.2 | % | 51.7 | % | 57.0 | % | 58.3 | % | ||||||||||
Net interest margin | 3.81 | % | 3.69 | % | 3.89 | % | 3.45 | % | 3.00 | % | ||||||||||
Fully tax-equivalent adjustment | 0.02 | % | 0.02 | % | 0.02 | % | 0.02 | % | 0.02 | % | ||||||||||
Net interest margin (FTE) 1 | 3.83 | % | 3.71 | % | 3.91 | % | 3.47 | % | 3.02 | % | ||||||||||
For the Six Months Ended | ||||||||
Fully tax-equivalent measures | ||||||||
Net interest income | $ | 27,116 | $ | 23,886 | ||||
Fully tax-equivalent adjustment | 175 | 163 | ||||||
Net interest income (FTE) 1 | $ | 27,291 | $ | 24,049 | ||||
Efficiency ratio 2 | 55.4 | % | 60.5 | % | ||||
Fully tax-equivalent adjustment | -0.3 | % | -0.4 | % | ||||
Efficiency ratio (FTE) 3 | 55.1 | % | 60.1 | % | ||||
Net interest margin | 3.75 | % | 2.76 | % | ||||
Fully tax-equivalent adjustment | 0.02 | % | 0.02 | % | ||||
Net interest margin (FTE) 1 | 3.77 | % | 2.78 | % | ||||
As of | ||||||||||||||||||||
|
|
| ||||||||||||||||||
Other financial measures | ||||||||||||||||||||
ACL to gross loans | 0.81 | % | 0.83 | % | 0.59 | % | 0.58 | % | 0.57 | % | ||||||||||
Fair value mark to gross loans | 1.13 | % | 1.50 | % | 1.70 | % | 1.80 | % | 1.82 | % | ||||||||||
ACL + fair value mark to gross loans (non-GAAP) | 1.94 | % | 2.33 | % | 2.29 | % | 2.38 | % | 2.39 | % | ||||||||||
Book value per share | $ | 26.54 | $ | 26.50 | $ | 25.00 | $ | 23.65 | $ | 25.20 | ||||||||||
Impact of intangible assets 4 | (2.53) | (2.62) | (2.69) | (2.84) | $ | (2.92) | ||||||||||||||
Tangible book value per share (non-GAAP) | $ | 24.01 | $ | 23.88 | $ | 22.31 | $ | 20.81 | $ | 22.28 | ||||||||||
1 | FTE calculations use a Federal income tax rate of 21%. |
2 | The efficiency ratio, GAAP basis, is computed by dividing noninterest expense by the sum of net interest income and noninterest income. |
3 | The efficiency ratio, FTE, is computed by dividing noninterest expense by the sum of net interest income (FTE) and noninterest income. |
4 | Intangible assets include goodwill and core deposit intangible assets, net of accumulated amortization, for all periods presented. As of |
View original content:https://www.prnewswire.com/news-releases/virginia-national-bankshares-corporation-announces-second-quarter-2023-earnings-301878942.html
SOURCE Virginia National Bankshares
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- EastGroup Properties reports leasing, acquisitions, and new equity deals
- 17EdTech approves $10 million share repurchase program
- Thinking Machines Lab seeks $1b raise at $40b valuation - report
Create E-mail Alert Related Categories
PRNewswire, Press ReleasesRelated Entities
Dividend, FDIC, Stock Buyback, Earnings, Definitive AgreementSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share