Attached files

file filename
8-K - FORM 8-K - FIRST NATIONAL CORP /VA/form8k-07252014.htm
 
Exhibit 99.1
 

 
 
 

Contact:

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

News Release
July 24, 2014
 
 


First National Corporation Announces $1.3 Million Increase in Second Quarter Earnings

Strasburg, Virginia (July 24, 2014) --- First National Corporation (the “Company”) (OTCBB: FXNC), the parent company of First Bank (the “Bank”), reported a $1.3 million increase in second quarter earnings.  Net income totaled $1.5 million, or $0.26 per basic and diluted share, for the three months ended June 30, 2014, compared to $261 thousand, or $0.01 per basic and diluted share, for the same period in 2013.  The Company’s earnings for the three-month period resulted in a return on average assets of 1.16% and a return on average equity of 11.05%.

Operating Highlights for the Second Quarter

·  
Net income increased $1.3 million to $1.5 million
·  
Return on average assets was 1.16%
·  
Revenue from wealth management increased 26% to $472 thousand
·  
“First Mortgage,” a new mortgage division, was announced
·  
Assets under management exceeded $300 million for Wealth Management
·  
Substandard loans decreased by $14.2 million, or 41%
·  
Book value per share increased from $5.83 to $8.58 per common share
·  
Cash dividends on common stock were reinstated
 
During the quarter, the Company announced the launch of First Mortgage, a new mortgage division of First Bank.  George Ballew, a seasoned lender, joined the Bank as Chief Executive Officer of the division.  The division is headquartered in Staunton, Virginia and provides a strategic opportunity to expand banking operations into a new market. First Mortgage is a natural extension of the Company's core banking franchise.
 
“Earnings for the quarter were positively impacted by growth in non-interest income combined with a continued focus on managing non-interest expense. Wealth Management reached record levels of assets under management during the quarter and deposit relationships generated significant income to the Company,” said Scott C. Harvard, President and CEO of the Company and the Bank.  “We are also excited about our First Mortgage initiative in Staunton, Virginia and anticipate the newly formed mortgage division will make additional contributions to non-interest revenue in 2015.”

Second Quarter Earnings

Net income totaled $1.5 million for the second quarter of 2014, compared to $261 thousand for the same period of 2013.  The return on average assets was 1.16% for the second quarter compared to 0.19% for the same quarter one year ago, and the return on average equity was 11.05% compared to 2.32% for the same period in 2013.

Net interest income totaled $4.6 million for the quarter, compared to $4.7 million for the same period one year ago.  The net interest margin was 3.81% compared to 3.71% for the second quarter of 2013.  Revenue from service charges on deposit accounts increased by $178 thousand, or 38% and revenue from wealth management fees increased by $97 thousand, or 26%, comparing the second quarter to the same period one year ago.  The improvement in wealth management revenue was driven by assets under management that increased by $61 million, or 24%, to $312 million at June 30, 2014 compared to $251 million one year ago.  Total noninterest income, excluding a one-time gain on termination of a postretirement benefit, increased by $230 thousand, or 15% comparing the same periods.
Noninterest expense decreased $214 thousand, or 4%, to $4.5 million for the quarter compared to $4.8 million for the same period in the prior year.  Expenses from other real estate owned decreased by $446 thousand and the FDIC assessment expense decreased by $58 thousand, or 32%.  These decreases were partially offset by increases in expenses that included other operating expense, which was $147 thousand, or 25%, higher than the second quarter of 2013 and salaries and employee benefits, which were $111 thousand, or 5%, higher than the same quarter one year ago.  Increases in other operating expenses were primarily attributable to higher bank franchise tax from higher levels of capital, and expenses related to a new feature provided to our checking account customers that provides cash back rewards.

 
The Bank recorded a recovery of loan losses totaling $400 thousand during the quarter, which resulted in a total allowance for loan losses of $10.0 million or 2.72% of total loans at June 30, 2014.  The recovery of loan losses was primarily a result of a decrease in the general allocation from an improvement in the historical loss experience and stable asset quality.  This compared to a provision for loan losses of $2.5 million and an allowance for loan losses of $12.5 million, or 3.31% of total loans, at the end of the second quarter of 2013.

Year-to-Date Performance

Net income totaled $2.7 million for the six months ended June 30, 2014, compared to $1.2 million for the same period of 2013.  The return on average assets was 1.03% for the period compared to 0.47% for the same period one year ago, and the return on average equity was 9.81% compared to 5.57% for the same period in 2013.

Net interest income totaled $9.1 million for the period, compared to $9.3 million for the same period one year ago.  The net interest margin was 3.77% compared to 3.75% for the same period of 2013.  Noninterest income, excluding a one-time gain on termination of a postretirement benefit, increased by $349 thousand, or 12% when comparing the periods.  Revenues from service charges on deposits increased $350 thousand, or 38%, and revenues from wealth management increased $129 thousand, or 16%, when comparing the six months ended June 30, 2014 to the same period of 2013.

Noninterest expense decreased $709 thousand, or 7%, to $9.2 million for the period compared to $9.9 million for the same period in the prior year.  Expenses from other real estate owned decreased by $522 thousand and the FDIC assessment expense decreased by $227 thousand, or 44%.

The Bank recorded a recovery of loan losses totaling $600 thousand for the period.  The recovery of loan losses was primarily a result of a decrease in the general allocation from an improvement in the historical loss experience and stable asset quality.  This compared to a provision for loan losses of $2.3 million for the same period of 2013.

Capital and Asset Quality

Substandard loans decreased by $14.2 million, or 41%, to $20.3 million at the end of the second quarter compared to $34.5 million for the same period one year ago.  Nonperforming assets increased slightly to $13.4 million at June 30, 2014 compared to $13.2 million one year ago, and troubled debt restructurings increased to $978 thousand from $838 thousand, comparing the same periods.

Total shareholders’ equity increased $13.6 million to $56.7 million at June 30, 2014, compared to $43.1 million one year ago.  The book value per common share was $8.58 at the end of the second quarter.  Regulatory capital ratios were higher than previous periods, with the total risk-based capital ratio at 18.64% at June 30, 2014.

Caution about 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. For details on 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, 2013, and other filings with the Securities and Exchange Commission.

About the Company

First National Corporation, headquartered in Strasburg, Virginia, is the bank holding company of First Bank. First Bank offers loan, deposit, trust and investment products and services from 10 office locations located throughout the northern Shenandoah Valley region of Virginia, which includes Shenandoah County, Warren County, Frederick County and the City of Winchester.  Banking services are also accessed from the Bank’s website, www.fbvirginia.com, and from a network of ATMs located throughout its market area.  First Bank also owns First Bank Financial Services, Inc., which invests in entities that provide investment services and title insurance.

 
1

 

FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Quarter Ended
 
Income Statement
June 30, 2014
 
March 31, 2014
 
December 31, 2013
 
September 30, 2013
 
June 30, 2013
 
Interest income
                   
  Interest and fees on loans
$      4,403
 
$         4,215
 
$         4,422
 
$         4,673
 
$        4,816
 
  Interest on deposits in banks
14
 
16
 
16
 
18
 
17
 
  Interest on securities available for sale
657
 
657
 
636
 
577
 
519
 
  Dividends on restricted securities
             21
 
                21
 
                19
 
                18
 
               19
 
Total interest income
$      5,095
 
$         4,909
 
$         5,093
 
$         5,286
 
$        5,371
 
                     
Interest expense
                   
  Interest on deposits
$         373
 
$            400
 
$            458
 
$            572
 
$           632
 
  Interest on trust preferred capital notes
54
 
54
 
56
 
55
 
55
 
  Interest on other borrowings
             30
 
                29
 
                30
 
                30
 
               30
 
Total interest expense
$         457
 
$            483
 
$            544
 
$            657
 
$           717
 
                     
Net interest income
$      4,638
 
$         4,426
 
$         4,549
 
$         4,629
 
$        4,654
 
Provision for (recovery of) loan losses
        (400)
 
            (200)
 
         (2,950)
 
              275
 
          2,500
 
Net interest income after provision for (recovery of) loan losses
 
$      5,038
 
 
$         4,626
 
 
$         7,499
 
 
$         4,354
 
 
$        2,154
 
                     
Noninterest income
                   
  Service charges on deposit accounts
$         642
 
$            630
 
$            654
 
$            627
 
$           464
 
  ATM and check card fees
366
 
335
 
354
 
373
 
365
 
  Wealth management fees
472
 
484
 
463
 
406
 
375
 
  Fees for other customer services
126
 
87
 
89
 
86
 
128
 
  Gains on sale of loans
-
 
3
 
22
 
47
 
65
 
  Net gains on sale of securities
22
 
-
 
-
 
-
 
-
 
  Gain on termination of postretirement benefit
 
-
 
 
-
 
 
-
 
 
-
 
 
543
 
  Other operating income
             96
 
                77
 
              189
 
                86
 
               97
 
Total noninterest income
$      1,724
 
$         1,616
 
$         1,771
 
$         1,625
 
$        2,037
 
                     
Noninterest expense
                   
  Salaries and employee benefits
$      2,554
 
$         2,509
 
$         3,040
 
$         2,411
 
$        2,443
 
  Occupancy
278
 
315
 
302
 
306
 
296
 
  Equipment
295
 
304
 
319
 
302
 
288
 
  Marketing
125
 
109
 
41
 
81
 
113
 
  Stationery and supplies
  Legal and professional fees
93
246
 
80
202
 
66
340
 
66
237
 
81
219
 
  ATM and check card fees
163
 
163
 
166
 
176
 
168
 
  FDIC assessment
122
 
172
 
174
 
189
 
180
 
  Other real estate owned, net
(70)
 
31
 
380
 
252
 
376
 
  Net losses on disposal of premises and equipment
 
-
 
 
2
 
 
393
 
 
-
 
 
3
 
  Loss on lease termination
-
 
-
 
263
 
-
 
-
 
  Other operating expense
           740
 
              726
 
              748
 
              628
 
             593
 
Total noninterest expense
$      4,546
 
$         4,613
 
$         6,232
 
$         4,648
 
$        4,760
 
                     
Income (loss) before income taxes
$      2,216
 
$         1,629
 
$         3,038
 
$         1,331
 
$        (569)
 
Income tax provision (benefit)
           674
 
              483
 
         (4,352)
 
                91
 
          (830)
 
Net income
$      1,542
 
$         1,146
 
$         7,390
 
$         1,240
 
$           261
 
Effective dividend and accretion on preferred stock
 
           260
 
 
              221
 
 
              228
 
 
              229
 
 
             230
 
Net income available to common shareholders
 
$      1,282
 
 
$            925
 
 
$         7,162
 
 
$         1,011
 
 
$             31
 
Common Share and Per Common Share Data
                 
Net income, basic and diluted
$        0.26
 
$           0.19
 
$           1.46
 
$          0.21
 
$          0.01
 
Shares outstanding at period end
4,902,582
 
4,901,464
 
4,901,464
 
4,901,464
 
4,901,464
 
Weighted average shares, basic and diluted
 
4,901,599
 
 
4,901,464
 
 
4,901,464
 
 
4,901,464
 
 
4,901,464
 
Book value at period end
$        8.58
 
$           8.24
 
$            7.96
 
$          5.93
 
     $          5.83
 
Cash dividends
$      0.025
 
$                -
 
$                 -
 
$               -
 
$               -
 

 
2

 

FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
   
(unaudited)
For the Quarter Ended
   
 
June 30,
2014
 
March 31, 2014
 
December 31, 2013
 
September 30, 2013
 
June 30, 2013
   
Key Performance Ratios
                     
Return on average assets
1.16%
 
0.88%  
 
5.55%  
 
0.92%
 
0.19%  
   
Return on average equity
11.05%
 
8.53%  
 
62.92%  
 
11.44%
 
2.32%  
   
Net interest margin
3.81%
 
3.72%  
 
3.68%  
 
3.68%
 
3.71%  
   
Efficiency ratio (1)
71.94%
 
74.85%  
 
81.40%  
 
69.60%
 
70.54%  
   
                       
Average Balances
                     
Average assets
$    531,250
 
$    525,337   
 
$      528,475   
 
$    535,885
 
$    540,081  
      
Average earning assets
496,304
 
490,521  
 
496,619   
 
505,888
 
509,940   
   
Average shareholders’ equity
55,965
 
54,460   
 
46,569   
 
43,001
 
45,096   
   
                       
Asset Quality
                     
Loan charge-offs
$           306
 
$           239   
 
$             192   
 
$           955
 
 $       3,067   
   
Loan recoveries
429
 
79   
 
1,911   
 
77
 
289   
   
Net charge-offs (recoveries)
(123)
 
160   
 
(1,719)   
 
878
 
2,778   
   
Non-accrual loans
11,221
 
11,697   
 
11,678   
 
8,000
 
9,091   
   
Other real estate owned, net
2,221
 
2,991  
 
3,030   
 
3,833
 
4,084   
   
Nonperforming assets
13,443
 
14,688   
 
14,708   
 
11,833
 
13,175   
   
Loans over 90 days past due, still accruing
325
 
111  
 
49   
 
2,150
 
1,889   
   
Troubled debt restructurings, accruing
978
 
986   
 
829   
 
834
 
838   
   
Special mention loans
19,807
 
20,606   
 
19,660   
 
23,226
 
26,432   
   
Substandard loans, accruing
20,315
 
21,917   
 
22,909   
 
31,119
 
34,466   
   
Doubtful loans    -    -    -    -    
                       
Capital Ratios
                     
Tier 1 capital
$         64,732
 
$       63,041
 
$        61,800
 
$         56,830
 
$       55,773
   
Total capital
69,455  
 
67,687  
 
66,437  
 
61,565  
 
60,623  
   
Total capital to risk-weighted assets
18.64%  
 
18.49%  
 
18.21%  
 
16.57%  
 
15.94%  
   
Tier 1 capital to risk-weighted assets
17.38%  
 
17.22%  
 
16.94%  
 
15.29%  
 
14.66%  
   
Leverage ratio
12.22%  
 
12.05%  
 
11.75%  
 
10.61%  
 
10.33%  
   
                       
Balance Sheet
                     
Cash and due from banks
$           6,587
 
$       7,106
 
$          5,767  
 
$           8,649
 
$         8,104
   
Interest-bearing deposits in banks
12,735
 
27,017
 
25,741  
 
29,221  
 
23,045  
   
Securities available for sale, at fair value
108,884
 
110,561
 
103,301  
 
105,321  
 
105,163  
   
Restricted securities, at cost
1,636  
 
1,636
 
1,804   
 
1,804  
 
1,805  
   
Loans, net of allowance for loan losses
357,484   
 
349,250
 
346,449  
 
354,952  
 
365,035  
   
Premises and equipment, net
16,305   
 
16,470
 
16,642  
 
17,417  
 
17,992  
   
Accrued interest receivable
1,258   
 
1,305
 
1,302  
 
1,339  
 
1,425  
   
Other assets
           20,434 
 
       21,250
 
          21,884  
 
           17,752
 
         18,170
   
  Total assets
$       525,323
 
$   534,595
 
$       522,890
 
$       536,455
 
$     540,739
   
                       
Noninterest-bearing demand deposits
$         99,396
 
$   101,813
 
$        92,901  
 
$         95,609
 
$       91,946
   
Savings and interest-bearing demand deposits
 
235,929   
 
 
239,725
 
 
234,054  
 
 
229,990  
 
 
232,763
   
Time deposits
       115,873   
 
     120,151
 
        123,756  
 
         145,664
 
       151,249
   
  Total deposits
$       451,198
 
$   461,689
 
$      450,711  
 
$       471,263
 
$     475,958
   
Other borrowings
6,039  
 
6,046
 
6,052  
 
6,058  
 
6,064  
 
Trust preferred capital notes
9,279  
 
9,279
 
9,279  
 
9,279  
 
9,279  
 
Other liabilities
             2,151
 
         2,614
 
            3,288  
 
             6,244
 
           6,377
 
Total liabilities
$       468,667
 
$   479,628
 
$      469,330  
 
$       492,844
 
$     497,678
 
                     
                     
                     

 
3

 
 
 
FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
                     
                         
 
(unaudited)
     
 
June 30,
2014
 
March 31,
2014
 
December 31, 2013
 
September 30, 2013
 
June 30, 2013
     
                         
Balance Sheet (continued)
                       
Preferred stock
$      14,595
 
$    14,595
 
$        14,564  
 
$     14,525
 
$      14,485   
     
Common stock
6,127
 
6,127
 
6,127  
 
6,127
 
6,127   
     
Surplus
6,814
 
6,813
 
6,813  
 
6,813
 
6,813   
     
Retained earnings
29,524
 
28,286
 
27,360
 
20,199
 
19,188   
     
Accumulated other comprehensive loss, net
          (404)
 
        (854)
 
         (1,304)  
 
       (4,053)
 
(3,552)   
               
Total shareholders’ equity
$      56,656
 
$    54,967
 
$        53,560  
 
$     43,611
 
$      43,061  
               
  Total liabilities and shareholders’ equity
$    525,323
 
$  534,595
 
$      522,890  
 
$   536,455
 
$   540,739   
               
                                   
Loan Data
                                 
Mortgage loans on real estate:
                                 
  Construction and land development
$      32,795
 
$    33,876
 
$        34,060  
 
$     34,404
 
$      44,305   
               
  Secured by farm land
1,234
 
1,257
 
1,264  
 
1,302
 
1,318   
               
  Secured by 1-4 family residential
151,043
 
147,541
 
141,961  
 
142,446
 
145,628   
               
  Other real estate loans
145,249
 
141,462
 
144,704  
 
155,389
 
158,516   
               
Loans to farmers (except those secured by real estate)
3,067
 
 
3,060
 
 
3,418  
 
 
2,130
 
 
2,093   
               
Commercial and industrial loans (except those secured by real estate)
21,730
 
 
20,321
 
 
19,385  
 
 
19,186
 
 
17,608   
               
Consumer installment loans
4,859
 
4,816
 
4,935  
 
5,420
 
5,973   
               
Deposit overdrafts
229
 
213
 
279  
 
187
 
99   
               
All other loans
          7,284
 
        6,987
 
            7,087  
 
         6,363
 
          1,973   
               
  Total loans
$    367,490
 
$  359,533
 
$      357,093  
 
$   366,827
 
$    377,513   
               
Allowance for loan losses
     (10,006)
 
   (10,283)
 
       (10,644)  
 
     (11,875)
 
      (12,478)   
               
Loans, net
$    357,484
 
$  349,250
 
$      346,449  
 
$   354,952
 
$    365,035   
               
                                   
Reconciliation of Tax-Equivalent Net Interest Income
                               
GAAP measures:
                                 
  Interest income – loans
$      4,403
 
$      4,215
 
$          4,422
 
$       4,673
 
$      4,816
               
  Interest income – investments and other
692
 
694
 
671
 
613
 
555
               
  Interest expense – deposits
373
 
400
 
458
 
572
 
632
               
  Interest expense – other borrowings
30
 
29
 
30
 
30
 
30
               
Interest expense – trust preferred capital notes
             54
 
 
             54
 
 
                 56
 
 
              55
 
 
             55
               
Total net interest income
$      4,638
 
$      4,426
 
$          4,549
 
$       4,629
 
$      4,654
               
Non-GAAP measures:
                                 
Tax benefit realized on non-taxable interest income – loans
$           28
 
 
$           29
 
 
$               21
 
 
$            23
 
 
$           24
               
Tax benefit realized on non-taxable interest income – municipal securities
             49
 
 
             49
 
 
                 43
 
              39
 
             39
               
Total tax benefit realized on non-taxable interest income
$           77
 
 
$           78
 
 
$               64
 
 
$            62
 
 
$           63
               
Total tax-equivalent net interest income
$      4,715
 
$      4,504
 
$          4,613
 
$       4,691
 
$      4,717
               
 
                 
 
                 
                           
         


 
4

 

FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)
       
 
(unaudited)
For the Six Months Ended
   
Income Statement
June 30, 2014
 
June 30, 2013
       
Interest and dividend income
             
  Interest and fees on loans
$           8,618
 
$         9,749
       
  Interest on federal funds sold
-
 
-
       
  Interest on deposits in banks
30
 
27
       
  Interest and dividends on securities available for sale:
             
    Taxable interest
1,124
 
815
       
    Tax-exempt interest
190
 
149
       
    Dividends
                  42
 
                38
       
Total interest and dividend income
$         10,004
 
$       10,778
       
               
Interest expense
             
  Interest on deposits
$              772
 
$         1,338
       
  Interest on trust preferred capital notes
108
 
111
       
  Interest on other borrowings
                  59
 
                59
       
Total interest expense
$              939
 
$         1,508
       
               
Net interest income
$           9,065
 
$         9,270
       
Provision for (recovery of) loan losses
              (600)
 
           2,250
       
Net interest income after provision for loan losses
$           9,665
 
$         7,020
       
               
Noninterest income
             
  Service charges on deposit accounts
$           1,273
 
$            923
       
  ATM and check card fees
700
 
698
       
  Wealth management fees
956
 
827
       
  Fees for other customer services
213
 
216
       
  Gains on sale of loans
3
 
124
       
  Net gains on sale of securities available for sale
22
 
-
       
  Other operating income
                174
 
              747
       
Total noninterest income
$           3,341
 
$         3,535
       
               
Noninterest expense
             
  Salaries and employee benefits
$           5,063
 
$         5,077
       
  Occupancy
593
 
674
       
  Equipment
599
 
587
       
  Marketing
235
 
223
       
  Stationery and supplies
  Legal and professional fees
174
449
 
156
398
       
  ATM and check card fees
326
 
326
       
  FDIC assessment
294
 
521
       
  Other real estate owned, net
(39)
 
483
       
  Net losses on disposal of premises and equipment
2
 
-
       
  Other operating expense
             1,465
 
           1,425
       
Total noninterest expense
$           9,161
 
$         9,870
       
               
Income before income taxes
$           3,845
 
$            685
       
Income tax provision (benefit)
             1,157
 
            (559)
       
Net income
$           2,688
 
$         1,244
       
Effective dividend and accretion on preferred stock
                481
 
              455
       
Net income available to common shareholders
$           2,207
 
$            789
       
               
Common Share and Per Common Share Data
             
Net income, basic and diluted
$             0.45
 
$           0.16
       
Shares outstanding at period end
4,902,582
 
4,901,464
       
Weighted average shares, basic and diluted
4,901,532
 
4,901,464
       
Book value at period end
$             8.58
 
$           5.83
       
Cash dividends
$           0.025
 
$                 -
       



 
5

 

FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)
       
 
(unaudited)
For the Six Months Ended
   
 
June 30, 2014
 
June 30, 2013
       
Key Performance Ratios
             
Return on average assets
1.03%
 
0.47%
       
Return on average equity
9.81%
 
5.57%
       
Net interest margin
3.77%
 
3.75%
       
Efficiency ratio
73.36%
 
74.14%
       
               
Average Balances
             
Average assets
$       528,321
 
$     534,854
       
Average earning assets
493,428
 
504,242
       
Average shareholders’ equity
55,229
 
45,028
       
               
Asset Quality
             
Loan charge-offs
$              545
 
$         3,345
       
Loan recoveries
507
 
498
       
Net charge-offs
38
 
2,847
       
               
Reconciliation of Tax-Equivalent Net Interest Income
           
GAAP measures:
             
  Interest income – loans
$           8,618
 
$         9,749
       
  Interest income – investments and other
1,386
 
1,029
       
  Interest expense – deposits
772
 
1,338
       
  Interest expense – other borrowings
59
 
59
       
Interest expense – trust preferred capital notes
                108
 
              111
       
Total net interest income
$           9,065
 
$         9,270
       
Non-GAAP measures:
             
Tax benefit realized on non-taxable interest income – loans
$                56
 
 
$              38
       
Tax benefit realized on non-taxable interest income – municipal securities
                  98
 
 
                76
       
Total tax benefit realized on non-taxable interest income
$              154
 
 
$            114
       
Total tax-equivalent net interest income
$           9,219
 
$         9,384
       




(1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned expense, loss on land lease termination and net losses on disposal of premises and equipment by the sum of net interest income on a tax equivalent basis and noninterest income excluding gains and losses on sales of securities and gain on termination of postretirement benefit.  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 34%. See the table above for the quarterly tax-equivalent net interest income and a reconciliation 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 in accordance with generally accepted accounting principles (GAAP) and should not be construed as such.  Management believes 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.

 
6