Attached files

file filename
8-K - FORM 8-K - FIRST NATIONAL CORP /VA/fncform8k11022015.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
October 28, 2015
 
 


First National Corporation Announces Third Quarter Earnings

Strasburg, Virginia (October 28, 2015) --- First National Corporation (the “Company”) (OTC: FXNC), the parent company of First Bank (the “Bank”), reported net income of $726 thousand, or $0.08 per basic and diluted share for the quarter ended September 30, 2015 compared to $1.2 million, or $0.19 per basic and diluted share for the same period of 2014.  The current year results were impacted by higher noninterest expenses from the Bank’s recent expansion.

Operating Highlights

·  
Total assets increased $169.5 million from one year ago to $688.9 million
·  
Net loan growth of $15.2 million for the quarter and $35.9 million over the last twelve months
·  
Deposits increased $175.0 million to $613.9 million while the cost to fund earning assets decreased to 0.21%
·  
Net interest income increased $675 thousand or 14%
·  
Noninterest income increased $590 thousand or 36%
·  
Substandard loans cut almost in half as balances decreased by $9.6 million or 48%
·  
Began an efficiency initiative to streamline processes, improve customer service and reduce expenses

“We are pleased with the progress made during the quarter as we successfully deployed deposits assumed in the recent branch acquisition,” said Scott C. Harvard, President and CEO of the Company.  Harvard continued, “Our team was able to deploy recently acquired deposits into loans and securities during the quarter, making a positive impact on margin and net interest income. The new south region lending team under the leadership of Butch Smiley was a strong contributor to our success for the period. Moving forward, we will work to build on this loan momentum while focusing on streamlining processes and improving efficiency across the Company.”

Third Quarter Earnings

Net income totaled $726 thousand for the third quarter of 2015 compared to $1.2 million for the same period of 2014.  The return on average assets was 0.42% for the quarter compared to 0.95% for the same quarter one year ago, and the return on average equity was 4.80% compared to 8.64%.  Significant increases in total revenue (net interest income plus noninterest income) were offset by higher noninterest expenses that resulted from the recent expansion of the Bank’s branch network and the addition of seasoned commercial bankers in our southern region.  The new employees hired and the acquisition and operation of six additional banking offices increased expenses mostly in salaries and employee benefits, occupancy and equipment, as well as a core deposit intangible amortization expense.

The Company experienced total revenue growth of $1.3 million or 20% compared to the same period one year ago.  Net interest income increased $675 thousand or 14% to $5.4 million for the third quarter compared to $4.8 million for the same period one year ago.  The increase in net interest income was driven primarily by net loan growth of $35.9 million, securities portfolio growth of $58.7 million, and a steady reduction in the cost to fund earning assets.  The benefit of the higher volume of earning assets outweighed the lower net interest margin of 3.40% for the quarter.  The net interest margin was 3.92% for the same quarter in 2014. The net interest margin was impacted by the second quarter branch acquisition which included the assumption of $186 million of deposits with no loans, resulting in higher balances of interest-bearing deposits in banks.
 
 
 
1

 

Noninterest income increased 36% or $590 thousand to $2.2 million for the period compared to $1.7 million for the same quarter one year ago. Included in the improved noninterest income categories were revenue from service charges on deposit accounts which increased $242 thousand or 37%, and ATM and check card fees which increased $162 thousand or 44%. The increases in revenue from service charges on deposit accounts and ATM and check card fees were driven by the increase in the number of transaction-based core deposit accounts assumed in the acquisition.

Noninterest expense increased to $6.7 million for the quarter compared to $4.8 million for the same period in the prior year as a result of the additional banking offices and bankers.  The new bankers and the six banking offices had a significant impact on salaries and employee benefits, occupancy and equipment, and the core deposit intangible amortization expense categories.  The Bank began an initiative in October 2015 to streamline processes, improve customer service, and reduce operating expenses with the intention of improving the efficiency ratio in future periods.  During the quarter, the Company eliminated the position of CEO of the mortgage division and began to adjust staffing based on production levels.

Asset quality continued to improve and economic indicators remained favorable in the Bank’s market area.  There was no provision for loan loss required during the quarter as the increase in the general reserve component of the allowance for loan losses was offset by the decrease in the specific reserve component.  The allowance for loan losses totaled $5.6 million, or 1.37% of total loans at September 30, 2015.  This compared to a recovery of loan losses of $100 thousand and an allowance for loan losses of $9.7 million, or 2.59% of total loans, at the end of the third quarter of 2014.

Third Quarter 2015 Earnings Compared to Second Quarter 2015

The Company experienced an improvement in several areas when comparing the third quarter to the second quarter of 2015. Net income, net interest income and the net interest margin all increased.  In addition, noninterest expense declined in the first full quarter following the branch acquisition.  Net income increased by $282 thousand to $726 thousand for the third quarter of 2015 compared to $444 thousand for the second quarter of 2015.  The return on average assets was 0.42% compared to 0.27%, and the return on average equity was 4.80% compared to 2.97%.

Net interest income increased $358 thousand or 7% to $5.4 million for the third quarter 2015 compared to $5.1 million for the second quarter of 2015, which was driven by $15.2 million of net loan growth during the quarter.  The net interest margin improved to 3.40% from 3.29% as the Bank continued to deploy interest-bearing deposits in banks into loans and securities.

Total noninterest income was $2.2 million for the period compared to $2.3 million last quarter.  Revenue from service charges on deposits increased by $145 thousand, or 19%, due to increased checking account activity. Other operating income decreased by $227 thousand, which was attributable to a $201 thousand gain recorded during the second quarter from the branch acquisition.  Noninterest expense decreased to $6.7 million for the quarter compared to $6.9 million for the prior quarter.

Year-to-Date Earnings

Net income totaled $1.7 million for the nine months ended September 30, 2015, compared to $3.9 million for the same period of 2014. The return on average assets was 0.37% for the period compared to 1.00% for the same period one year ago, and the return on average equity was 3.82% compared to 9.41% for the same period in 2014.

Net interest income increased $1.3 million, or 9%, to $15.1 million for the period, compared to $13.8 million for the same period one year ago. The increase was primarily attributable to higher loan balances and higher securities balances during the first nine months of 2015 compared to the same period of 2014.  The net interest margin was 3.52% compared to 3.82% for the same period of 2014. The lower net interest margin resulted from the significant increase in interest-bearing deposits in banks from cash received from the recent branch acquisition.

Noninterest income increased by $1.1 million, or 23% when comparing the periods. The increase resulted primarily from the recent branch acquisition which included the assumption of a significant amount of transaction-based core deposit accounts. Service charges on deposits increased by $268 thousand, or 14%, ATM and check card fees increased $308 thousand, or 29%, and fees for other customer services increased $156 thousand, or 51%. In addition, net gains on sale of loans increased $158 thousand, and other operating income increased by $209 thousand mostly from a $201 thousand gain recorded from the branch acquisition.

Noninterest expense increased $5.1 million, or 37%, to $19.0 million for the period compared to $13.9 million for the same period in the prior year. Branch acquisition expenses totaled $897 thousand during the nine months ended September 30, 2015.  Salaries and employee benefit costs increased by $2.6 million to $10.4 million, occupancy expense increased by $156 thousand to $1.1 million, and equipment expense increased by $205 thousand to $1.1 million for the period in order to
accommodate the larger organization. Amortization expense increased $414 thousand related to the core deposit intangible recorded from the branch acquisition, and expenses from other real estate owned increased $322 thousand compared to the same period one year ago.

 
2

 
The Bank recorded a recovery of loan losses totaling $100 thousand for the period compared to a recovery of loan losses of $700 thousand for the same period one year ago. The recovery of loan losses for the first nine months of 2015 was primarily attributable to lower required general and specific reserves comprising the allowance for loan losses.

Balance Sheet

Total assets increased $169.5 million, or 33%, to $688.9 million at September 30, 2015 compared to one year ago and net loans increased $35.9 million, or 10%, to $400.8 million.  Loan growth occurred primarily in real estate loans secured by 1-4 family residential real estate and commercial real estate in both the legacy market and the new southern region.   Total deposits increased $175.0 million, or 40%, to $613.9 million, with noninterest-bearing demand deposits representing 26%, or $46.1 million of the increase, savings and interest-bearing demand deposits comprising 54%, or $93.9 million, and time deposits representing 20%, or $35.0 million of the increase.  The balance sheet growth contributed to a $1.3 million, or 9% increase in net interest income for the nine month period ended September 30, 2015 when compared to the same period of 2014.

Capital and Asset Quality

Asset quality continued to improve as substandard loans decreased by $9.6 million or 48%, to $10.5 million at the end of the third quarter compared to $20.1 million for the same quarter one year ago.  Nonperforming assets, which includes other real estate owned, decreased 27% to $7.7 million at September 30, 2015 compared to $10.5 million one year ago.

Total shareholders’ equity increased $2.8 million to $60.4 million at September 30, 2015, compared to $57.6 million one year ago.  The book value per common share totaled $9.32 at the end of the third quarter. All regulatory capital ratios of the Bank met internal target levels and exceeded regulatory requirements to be considered well-capitalized.

About the Company

First National Corporation, headquartered in Strasburg, Virginia, is the bank holding company of First Bank, a community bank that first opened for business in 1907.  The Bank offers loan, deposit, and wealth management products and services from 17 office locations located throughout the Shenandoah Valley and central regions of Virginia. Banking services are also accessed from the Bank’s website, www.fbvirginia.com, and from a network of ATMs located throughout its market area.  The Bank operates a mortgage division and a wealth management division under the name First Bank Wealth Management.  First Bank also owns First Bank Financial Services, Inc., which invests in entities that provide investment services and title insurance.

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, 2014, and other filings with the Securities and Exchange Commission.

 
3

 

FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Quarter Ended
 
Income Statement
September 30, 2015
 
June 30, 2015
 
March 31, 2015
 
December 31, 2014
 
September 30, 2014
 
Interest income
                   
  Interest and fees on loans
$          4,854
 
$        4,688
 
$        4,540
 
$         4,623
 
$         4,536
 
  Interest on deposits in banks
61
 
68
 
5
 
5
 
3
 
  Interest on securities
829
 
618
 
422
 
566
 
622
 
  Dividends on restricted securities
                 20
 
               18
 
               21
 
                20
 
                20
 
Total interest income
$          5,764
 
$        5,392
 
$        4,988
 
$         5,214
 
$         5,181
 
                     
Interest expense
                   
  Interest on deposits
$             282
 
$           266
 
$           300
 
$            327
 
$            343
 
  Interest on federal funds purchased
-
 
1
 
1
 
1
 
2
 
  Interest on trust preferred capital notes
56
 
55
 
54
 
55
 
55
 
  Interest on other borrowings
                    -
 
                 2
 
                 1
 
                26
 
                30
 
Total interest expense
$             338
 
$           324
 
$           356
 
$            409
 
$            430
 
                     
Net interest income
$          5,426
 
$        5,068
 
$        4,632
 
$         4,805
 
$         4,751
 
Recovery of loan losses
                    -
 
          (100)
 
                 -
 
         (3,150)
 
            (100)
 
Net interest income after recovery of loan losses
 
$          5,426
 
 
$        5,168
 
 
$        4,632
 
 
$         7,955
 
 
$         4,851
 
                     
Noninterest income
                   
  Service charges on deposit accounts
$             897
 
$           752
 
$           547
 
$            644
 
$            655
 
  ATM and check card fees
529
 
497
 
349
 
352
 
367
 
  Wealth management fees
477
 
499
 
503
 
465
 
494
 
  Fees for other customer services
172
 
184
 
107
 
90
 
94
 
  Income from bank owned life insurance
106
 
90
 
74
 
101
 
103
 
  Net gains (losses) on sale of securities
-
 
-
 
(52)
 
765
 
(91)
 
  Net gains on sale of loans
53
 
50
 
55
 
23
 
-
 
  Other operating income
                 10
 
             237
 
                 8
 
                  9
 
                32
 
Total noninterest income
$          2,244
 
$        2,309
 
$        1,591
 
$         2,449
 
$         1,654
 
                     
Noninterest expense
                   
  Salaries and employee benefits
$          3,637
 
$        3,597
 
$        3,125
 
$         2,855
 
$         2,668
 
  Occupancy
396
 
339
 
317
 
315
 
303
 
  Equipment
400
 
422
 
281
 
293
 
299
 
  Marketing
176
 
163
 
97
 
77
 
114
 
  Stationery and supplies
116
 
229
 
345
 
75
 
84
 
  Legal and professional fees
243
 
431
 
212
 
320
 
250
 
  ATM and check card fees
236
 
190
 
155
 
168
 
167
 
  FDIC assessment
134
 
64
 
67
 
70
 
90
 
  Bank franchise tax
131
 
130
 
122
 
105
 
106
 
  Telecommunications expense
131
 
100
 
85
 
81
 
75
 
  Data processing expense
130
 
226
 
187
 
140
 
129
 
  Postage expense
73
 
80
 
117
 
51
 
50
 
  Amortization expense
226
 
196
 
4
 
4
 
4
 
  Other real estate owned, net
144
 
152
 
(36)
 
(151)
 
(23)
 
  Other operating expense
               528
 
             536
 
             409
 
              468
 
              437
 
Total noninterest expense
$          6,701
 
$        6,855
 
$        5,487
 
$         4,871
 
$         4,753
 
                     
Income before income taxes
$             969
 
$           622
 
$           736
 
$         5,533
 
$         1,752
 
Income tax expense
               243
 
             178
 
             192
 
           1,837
 
              505
 
Net income
$             726
 
$           444
 
$           544
 
$         3,696
 
$         1,247
 
Effective dividend and accretion on preferred stock
 
               328
 
 
             328
 
 
             329
 
 
              328
 
 
              329
 
Net income available to common shareholders
 
$             398
 
 
$           116
 
 
$           215
 
 
$         3,368
 
 
$            918
 
 
 
 
4

 
 
                     
Common Share and Per Common Share Data
                 
Net income, basic
$          0.08
 
$          0.02
 
$          0.04
 
$           0.68
 
$           0.19
 
Weighted average shares, basic
4,911,604
 
4,909,775
 
4,906,981
 
4,903,748
 
4,902,716
 
Net income, diluted
$          0.08
 
$          0.02
 
$          0.04
 
$           0.68
 
$           0.19
 
Weighted average shares, diluted
4,913,461
 
4,911,298
 
4,911,044
 
4,903,748
 
4,902,716
 
Shares outstanding at period end
4,912,662
 
4,910,826
 
4,909,714
 
4,904,577
 
4,903,612
 
Book value at period end
$          9.32
 
$          9.13
 
$          9.31
 
$           9.17
 
$           8.77
 
Cash dividends
$        0.025
 
$        0.025
 
$        0.025
 
$         0.025
 
$         0.025
 
 
 
 
5

 
FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
   
(unaudited)
For the Quarter Ended
 
 
September 30,
2015
 
June 30,
2015
 
March 31,
2015
 
December 31,
2014
 
September 30,
2014
 
Key Performance Ratios
                   
Return on average assets
0.42%
 
0.27%
 
0.43%
 
2.81%
 
0.95%
 
Return on average equity
4.80%
 
2.97%
 
3.67%
 
25.03%
 
8.64%
 
Net interest margin
3.40%
 
3.29%
 
3.96%
 
3.96%
 
3.92%
 
Efficiency ratio (1)
84.55%
 
92.54%
 
87.20%
 
76.61%
 
72.74%
 
                     
Average Balances
                   
Average assets
$    691,121
 
$   671,199
 
$    516,259
 
$     521,889
 
$     521,622
 
Average earning assets
642,234
 
625,197
 
480,490
 
487,591
 
487,541
 
Average shareholders’ equity
60,043
 
59,957
 
60,040
 
58,583
 
57,217
 
                     
Asset Quality
                   
Loan charge-offs
$           637
 
$          671
 
$           112
 
$              80
 
$            302
 
Loan recoveries
83
 
129
 
165
 
231
 
112
 
Net charge-offs (recoveries)
554
 
542
 
(53)
 
(151)
 
190
 
Non-accrual loans
4,930
 
6,666
 
7,170
 
8,000
 
8,673
 
Other real estate owned, net
2,760
 
2,407
 
1,949
 
1,888
 
1,807
 
Nonperforming assets
7,690
 
9,073
 
9,119
 
9,888
 
10,480
 
Loans over 90 days past due, still accruing
147
 
600
 
71
 
-
 
2,148
 
Troubled debt restructurings, accruing
321
 
324
 
782
 
790
 
796
 
Special mention loans
15,706
 
21,278
 
22,550
 
23,259
 
18,411
 
Substandard loans, accruing
10,496
 
10,927
 
15,741
 
15,792
 
20,088
 
Doubtful loans
-
 
-
 
-
 
-
 
-
 
                     
Capital Ratios (2)
                   
Total capital
$        60,232    
 
$        72,362    
 
$        72,764    
 
$          71,941   
 
$          66,445   
 
Tier 1 capital
55,066  
 
67,400  
 
67,918  
 
67,217  
 
61,693  
 
Common equity tier 1 capital
55,066    
 
67,400    
 
67,918    
 
67,217    
 
61,693    
 
Total capital to risk-weighted assets
14.59%   
 
18.28%   
 
18.86%   
 
19.14%   
 
17.71%   
 
Tier 1 capital to risk-weighted assets
13.34%   
 
17.03%   
 
17.61%   
   
17.88%   
 
16.44%   
 
Common equity tier 1 capital to risk-weighted assets
13.34%   
   
17.03%   
 
17.61%   
 
17.88%   
 
16.44%   
 
Leverage ratio
7.99%   
 
10.06%   
 
13.17%   
 
12.90%   
 
11.85%   
 
                     
Balance Sheet
                   
Cash and due from banks
$            9,890  
 
$         11,870  
 
$           7,529  
 
$             6,043  
 
$            6,862 
 
Interest-bearing deposits in banks
66,956   
 
99,274   
 
1,645 5
 
18,802   
 
3,885   
 
Securities available for sale, at fair value
109,166   
 
112,468   
 
90,8555
 
83,292   
 
104,710   
 
Securities held to maturity, at carrying value
54,276   
 
37,343   
 
-   
 
-   
 
-   
 
Restricted securities, at cost
1,391   
 
1,391   
 
1,999   
 
1,366   
 
1,636   
 
Loans held for sale
471   
 
1,978   
 
-
 
328   
 
181   
 
Loans, net of allowance for loan losses
400,838   
 
385,592   
 
391,746   
 
371,692   
 
364,974   
 
Other real estate owned, net of valuation allowance
2,760   
 
2,407   
 
1,949   
 
1,888   
 
1,807   
 
Premises and equipment, net
21,493   
 
21,277   
 
16,298   
 
16,126   
 
16,175   
 
Accrued interest receivable
1,543   
 
1,423   
 
1,256   
 
1,261   
 
1,327   
 
Bank owned life insurance
11,627   
 
11,521   
 
11,431   
 
11,357   
 
11,244   
 
Core deposit intangibles, net
2,539   
 
2,765   
 
51   
 
55   
 
59   
 
Other assets
              5,945
 
             6,518
 
             5,650
 
               5,955
 
               6,550
 
  Total assets
$        688,895
 
$       695,827
 
$       530,409
 
$         518,165
 
$         519,410
 
                     
Noninterest-bearing demand deposits
$        149,178
 
$       147,790
 
$       109,927
 
$         104,986
 
$        103,019
 
Savings and interest-bearing demand deposits
 
318,510   
 
 
322,239   
 
 
231,885   
 
 
237,618   
 
 
224,655   
 
Time deposits
        146,219   
 
        150,853   
 
          96,974   
 
          101,734   
 
          111,245   
 
  Total deposits
$        613,907
 
$       620,882
 
$       438,786
 
$         444,338
 
$        438,919
 
Federal funds purchased
-   
 
-   
 
1,955   
 
52   
 
5,325   
 
Other borrowings
7   
 
13   
 
15,020   
 
26   
 
6,033   
 
Trust preferred capital notes
9,279   
 
9,279   
 
9,279   
 
9,279   
 
9,279   
 
Accrued interest payable and other
   liabilities
              5,303
 
             6,214
 
             5,057
 
               4,906
 
               2,232
 
Total liabilities
$        628,496
 
$       636,388
 
$       470,097
 
$         458,601
 
$         461,788
 
 
 
 
6

 
 
 
FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
               
                   
 
  (unaudited)
 
For the Quarter Ended
 
September 30, 2015
 
June 30,
2015
 
March 31,
2015
 
December 31,
2014
 
September 30,
2014
                   
Balance Sheet (continued)
                 
Preferred stock
$      14,595
 
$      14,595
 
$      14,595
 
$       14,595
 
$       14,595
Common stock
6,141
 
6,139
 
6,137
 
6,131
 
6,130
Surplus
6,922
 
6,899
 
6,881
 
6,835
 
6,828
Retained earnings
33,917
 
33,642
 
33,649
 
33,557
 
30,312
Accumulated other comprehensive loss, net
       (1,176)
 
       (1,836)
 
          (950)
 
         (1,554)
 
            (243)
Total shareholders’ equity
$      60,399
 
$      59,439
 
$      60,312
 
$       59,564
 
$       57,622
  Total liabilities and shareholders’ equity
$    688,895
 
$    695,827
 
$    530,409
 
$     518,165
 
$     519,410
                   
Loan Data
                 
Mortgage loans on real estate:
                 
  Construction and land development
$      29,935
 
$      32,009
 
$      33,344
 
$       29,475
 
$       29,862
  Secured by farm land
984
 
1,025
 
1,067
 
1,129
 
1,193
  Secured by 1-4 family residential
179,419
 
173,265
 
172,874
 
163,727
 
155,298
  Other real estate loans
164,677
 
154,371
 
157,829
 
150,673
 
153,576
Loans to farmers (except those secured by
   real estate)
3,014
 
2,645
 
2,760
 
2,975
 
2,905
Commercial and industrial loans (except those secured by real estate)
16,936
 
16,674
 
18,660
 
18,191
 
20,038
Consumer installment loans
4,165
 
4,341
 
4,713
 
4,785
 
4,881
Deposit overdrafts
421
 
419
 
194
 
285
 
248
All other loans
          6,862
 
          6,972
 
          7,076
 
           7,170
 
           6,689
  Total loans
$    406,413
 
$    391,721
 
$    398,517
 
$     378,410
 
$     374,690
Allowance for loan losses
       (5,575)
 
       (6,129)
 
       (6,771)
 
         (6,718)
 
         (9,716)
Loans, net
$    400,838
 
$    385,592
 
$    391,746
 
$     371,692
 
$     364,974
                   
Reconciliation of Tax-Equivalent Net Interest Income
               
GAAP measures:
                 
  Interest income – loans
$      4,854
 
$        4,688
 
$        4,540
 
$         4,623
 
$         4,536
  Interest income – investments and other
910
 
704
 
448
 
591
 
645
  Interest expense – deposits
(282)
 
(266)
 
(300)
 
(327)
 
(343)
  Interest expense – other borrowings
-
 
(2)
 
(1)
 
(26)
 
(30)
Interest expense – trust preferred capital notes
(56)
 
             (55)
 
             (54)
 
             (55)
 
             (55)
Interest expense – other
                -
 
              (1)
 
              (1)
 
                (1)
 
                (2)
Total net interest income
$      5,426
 
$        5,068
 
$        4,632
 
$         4,805
 
$         4,751
Non-GAAP measures:
                 
Tax benefit realized on non-taxable interest income – loans
$           26
 
$             27
 
$             26
 
$              24
 
$              27
Tax benefit realized on non-taxable interest income – municipal securities
             60
 
               40
 
               33
 
                42
 
                44
Total tax benefit realized on non-taxable interest income
$           86
 
$             67
 
$             59
 
$              66
 
$              71
Total tax-equivalent net interest income
$      5,512
 
$        5,135
 
$        4,691
 
$         4,871
 
$         4,822
 
             
 

 
7

 
FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Nine Months Ended
Income Statement
September 30, 2015
 
September 30, 2014
Interest income
     
  Interest and fees on loans
$       14,082
 
$       13,154
  Interest on deposits in banks
134
 
33
  Interest on securities
1,869
 
1,936
  Dividends on restricted securities
                59
 
                62
Total interest income
$       16,144
 
$       15,185
       
Interest expense
     
  Interest on deposits
$            848
 
$         1,115
  Interest on federal funds purchased
2
 
2
  Interest on trust preferred capital notes
165
 
163
  Interest on other borrowings
                  3
 
                89
Total interest expense
$         1,018
 
$         1,369
       
Net interest income
$       15,126
 
$       13,816
Recovery of loan losses
            (100)
 
            (700)
Net interest income after recovery of loan losses
$       15,226
 
$       14,516
       
Noninterest income
     
  Service charges on deposit accounts
$         2,196
 
$         1,928
  ATM and check card fees
1,375
 
1,067
  Wealth management fees
1,479
 
1,450
  Fees for other customer services
463
 
307
  Income from bank owned life insurance
270
 
266
  Net gains (losses) on sale of securities
(52)
 
(69)
  Net gains on sale of loans
158
 
-
  Other operating income
              255
 
                46
Total noninterest income
$         6,144
 
$         4,995
       
Noninterest expense
     
  Salaries and employee benefits
$       10,359
 
$         7,731
  Occupancy
1,052
 
896
  Equipment
1,103
 
898
  Marketing
436
 
349
  Stationery and supplies
  Legal and professional fees
690
886
 
258
699
  ATM and check card fees
581
 
493
  FDIC assessment
265
 
384
  Bank franchise tax
383
 
305
  Telecommunications expense
316
 
219
  Data processing expense
543
 
378
  Postage expense
270
 
138
  Amortization expense
426
 
12
  Other real estate owned, net
260
 
(62)
  Net loss on disposal of premises and equipment
-
 
2
  Other operating expense
           1,473
 
           1,214
Total noninterest expense
$       19,043
 
$       13,914
       
Income before income taxes
$         2,327
 
$         5,597
Income tax expense
              613
 
           1,662
Net income
$         1,714
 
$         3,935
Effective dividend and accretion on preferred stock
              985
 
              810
Net income available to common shareholders
$            729
 
$         3,125
       
Common Share and Per Common Share Data
   
Net income, basic
$           0.15
 
$           0.64
Weighted average shares, basic
4,909,470
 
4,901,931
Net income, diluted
$           0.15
 
$           0.64
Weighted average shares, diluted
4,911,951
 
4,901,931
Shares outstanding at period end
4,912,662
 
4,903,612
Book value at period end
$           9.32
 
$           8.77
Cash dividends
$         0.075
 
$           0.05

 
8

 
FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Nine Months Ended
 
September 30,
2015
 
September 30,
2014
Key Performance Ratios
     
Return on average assets
0.37%
 
1.00%
Return on average equity
3.82%
 
9.41%
Net interest margin
3.52%
 
3.82%
Efficiency ratio (1)
88.05%
 
73.15%
       
Average Balances
     
Average assets
$     626,909
 
$     526,048
Average earning assets
583,233
 
491,443
Average shareholders’ equity
60,041
 
55,881
       
Asset Quality
     
Loan charge-offs
$         1,420
 
$            847
Loan recoveries
377
 
619
Net charge-offs (recoveries)
1,043
 
228

Reconciliation of Tax-Equivalent Net Interest Income
   
GAAP measures:
     
  Interest income – loans
$       14,082
 
$       13,154
  Interest income – investments and other
2,062
 
2,031
  Interest expense – deposits
(848)
 
(1,115)
  Interest expense – other borrowings
(3)
 
(89)
Interest expense – trust preferred capital notes
          (165)
 
          (163)
Interest expense – other
                (2)
 
                (2)
Total net interest income
$       15,126
 
$       13,816
Non-GAAP measures:
     
Tax benefit realized on non-taxable interest income – loans
$              79
 
$              83
Tax benefit realized on non-taxable interest income – municipal securities
              133
 
              142
Total tax benefit realized on non-taxable interest income
$            212
 
$            225
Total tax-equivalent net interest income
$       15,338
 
$       14,041



(1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned income/expense and net loss 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 bargain purchase gain.  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 prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such.  Management believes, however, such financial information is meaningful to the reader in understanding operational performance, but cautions that such information not be viewed as a substitute for GAAP.

(2) All capital ratios reported are for the Bank.
 

 
9