Attached files

file filename
8-K - FIRST NATIONAL CORP /VA/fncform8k07282016.htm
Exhibit 99.1

First National Corporation Announces 30% Increase in Earnings

STRASBURG, Va., July 26, 2016 --- First National Corporation (the "Company" or "First National") (OTC: FXNC) today reported earnings of $1.4 million and earnings per share of $0.29 for the second quarter ended June 30, 2016, a 30% increase compared to $1.1 million or $0.22 per share for the first quarter of 2016. Earnings for the second quarter of 2015 were $116 thousand or $0.02 per share.

For the six months ended June 30, 2016, reported earnings totaled $2.5 million or $0.51 per share, compared to $331 thousand or $0.07 per share for the six months ended June 30, 2015.  Year-to-date earnings for 2016 were positively impacted by higher revenues from net interest income and noninterest income, combined with lower noninterest expenses. In addition, net income available to common shareholders was favorably impacted by the elimination of dividends on preferred stock. Year-to-date earnings for 2015 were negatively impacted by integration expenses totaling $877 thousand related to the acquisition of six bank branches and the assumption of $186.8 million of deposit liabilities. 

Select highlights for the second quarter include:

Return on equity increased to 11.90%, compared to 9.39% for the first quarter of 2016, and 2.97% for the second quarter of 2015
Net income available to common shareholders increased $334 thousand, or 30%, to $1.4 million compared to the first quarter of 2016, and increased $1.3 million compared to the second quarter of 2015
The efficiency ratio improved to 71.64% for the quarter, compared to 77.32% in the prior quarter and 83.52% in the second quarter of 2015
Noninterest expense decreased $234 thousand, or 4%, compared to the first quarter of 2016, and decreased $972 thousand, or 14%, compared to the second quarter of 2015
Assets per employee increased to $4.2 million, compared to $3.5 million at the end of the second quarter of 2015
Net interest income increased $97 thousand, or 2%, compared to the first quarter of 2016, and increased $728 thousand, or 14%, compared to the second quarter of 2015
Net loans increased $11.3 million, or 3%, during the quarter, and increased $74.2 million, or 19%, over the prior year
Noninterest income increased $169 thousand, or 9%, compared to the first quarter of 2016, and decreased $197 thousand, or 9%, compared to the second quarter of 2015

"We continue to be pleased with the progress being made in our Company since the deposit and branch acquisition that was consummated in the second quarter of 2015," said Scott C. Harvard, president and chief executive officer of First National. Harvard added, "While we firmly believed the transaction was a significant strategic accomplishment, we recognized that it would take successful execution to drive the long term benefits to the Company. The Company's performance trends quarter over quarter since the acquisition reflect effective plan execution to date. Last year, the Company embarked on efficiency initiatives that focused on better use of technology and eliminating unnecessary processes and paperwork across the bank. The initiatives lead to improved customer service, higher productivity and reduced expenses. The bank consolidated one branch at the end of 2015 and has announced a second branch closure that will occur at the end of July 2016. Employee productivity has increased significantly as evidenced by the assets-to-employee ratio of $4.2 million at June 30, 2016, compared to $3.5 million one year ago. Successful execution of the deposit acquisition also included deliberate and disciplined deployment of the acquired funds into loan assets. Through the second quarter of this year, we have deployed over 30% of the acquired deposits into loans, positively impacting revenues and earnings, while liquidity remains available for potential loan and earnings growth. I couldn't be prouder of our entire team as we begin to reap the benefits of their efforts."

BRANCH ACQUISITION

On April 17, 2015, First Bank (the "Bank"), the Company's banking subsidiary, completed the acquisition of six banking offices with approximately $186.8 million of deposits in the Shenandoah Valley and central Virginia regions from Bank of America, N.A. (the "Acquisition" or "Branch Acquisition"). The Company incurred integration costs related to the Acquisition, including legal and professional fees, supplies, data processing and postage expenses that totaled $458 thousand for the second quarter of 2015, and $877 thousand for the six month period ended June 30, 2015. The Company did not incur integration costs during 2016.

At June 30, 2016, deposits in the acquired branches totaled $175.2 million, which was 94% of the deposit balances assumed in the Acquisition. The branch acquisition had a positive impact on the cost of funds for the Company. Excluding amortization of the time deposit valuation allowance, the cost of funds for the second quarter of 2016 for acquired branches was 0.22%, compared to the total cost of funds of the Company of 0.30% for the same period. The mix of deposits, which was comprised of a significant amount of noninterest-bearing deposits, remained consistent from the acquisition date through June 30, 2016. The Bank assembled an experienced lending team in its south region that made a meaningful contribution to loan growth during 2015 and in the first half of 2016.

BALANCE SHEET

Total assets of First National increased $10.3 million during the quarter to $711.3 million at June 30, 2016, and increased $15.5 million compared to June 30, 2015.  Loans, net of the allowance for loan losses, increased $11.3 million, or 3%, during the quarter to $459.8 million, and increased $74.2 million, or 19%, compared to one year ago.  While net loans increased over the prior periods, securities and interest-bearing deposits in banks combined decreased $357 thousand during the quarter to $194.3 million, and decreased $56.2 million compared to balances one year ago.

Total deposits decreased $2.8 million during the quarter to $630.3 million, and were $9.5 million higher than total deposits one year ago. When comparing the deposit portfolios at June 30, 2016, March 31, 2016 and June 30, 2015, there was no significant change in its composition with noninterest-bearing demand deposits, savings and interest-bearing demand deposits, and time deposits comprising 25%, 54% and 21% of total deposits, respectively.

Total shareholders' equity increased $1.6 million during the quarter to $49.3 million.  Tangible common equity totaled $47.3 million at June 30, 2016, compared to $45.6 million at March 31, 2016 and $42.1 million at June 30, 2015.  The Company exceeded its target capital levels at quarter-end.

NET INTEREST INCOME

Net interest income increased $97 thousand, or 2%, to $5.8 million for the quarter, compared to $5.7 million in the first quarter of 2016, and increased $728 thousand, or 14%, compared to $5.1 million for the second quarter of 2015.

Total interest income increased $87 thousand during the quarter to $6.3 million, compared to the first quarter of 2016 and increased $886 thousand, or 16%, compared to the second quarter of 2015. Interest income increased when compared to the first quarter of 2016 from growth in average earning assets. Compared to the second quarter of 2015, growth in interest income resulted primarily from higher average balances of loans and securities.

Total interest expense decreased $10 thousand during the quarter compared to the first quarter of 2016, and increased $158 thousand, or 49%, compared to the second quarter of 2015.  Comparing the second quarter of 2016 to the same period one year ago, the increase in interest expense resulted primarily from interest on deposits and interest on subordinated debt.  There was no subordinated debt on the Company's balance sheet during the second quarter of 2015; therefore, there was no related interest expense during that period.

1

NONINTEREST INCOME

Noninterest income increased $169 thousand, or 9%, to $2.1 million, compared to $1.9 million for the first quarter of 2016, and decreased $197 thousand when compared to the second quarter of 2015.

When compared to the first quarter of 2016, the increase in noninterest income was primarily attributable to higher revenue from service charges on deposit accounts. The decrease in noninterest income compared to the same period one year ago was primarily attributable to a $201 thousand bargain purchase gain included in other operating income in the second quarter of 2015, which resulted from the Acquisition.

NONINTEREST EXPENSE

Noninterest expense decreased $234 thousand, or 4%, to $5.9 million for the quarter compared to $6.1 million for the first quarter of 2016, and decreased $972 thousand, or 14%, compared to the second quarter of 2015. The decrease in expenses when compared to the first quarter of 2016 was primarily attributable to reductions in legal and professional fees, occupancy, and equipment expense.

Comparing current period results to the second quarter of 2015, the 14% decrease in total noninterest expense was attributable to lower salaries and employee benefit expense, other real estate owned and other operating expenses.  The decrease was also attributable to integration expenses from the Acquisition incurred in the second quarter of 2015 totaling $458 thousand.  Integration expenses were primarily included in legal and professional, supplies expense, data processing expense, and postage expense.

ASSET QUALITY/LOAN LOSS PROVISION

Credit quality continued to improve during the quarter as nonperforming assets decreased $1.9 million to 0.63% of total assets, compared to 0.91% at March 31, 2016, and 1.30% at June 30, 2015. Loans past due between 30 and 89 days and still accruing was 0.43% of total loans, compared to 0.38% at March 31, 2016 and 0.38% at June 30, 2015.

The Bank did not record provision for loan losses in the first or second quarters of 2016.  In the second quarter of 2015, the Bank recorded a recovery of loan losses of $100 thousand.  Net recoveries totaled $214 thousand in the second quarter of 2016, compared to net charge-offs of $4 thousand for the first quarter of 2016 and net charge-offs of $542 thousand for the second quarter of 2015.  Provision for loan losses was not required in the second quarter of 2016, primarily due to net recoveries of loans charged-off in prior periods and a decrease in the specific reserve component of the allowance for loan losses.  The allowance for loan losses totaled $5.7 million at June 30, 2016, $5.5 million at March 31, 2016, and $6.1 million at June 30, 2015, representing 1.23%, 1.22%, and 1.56% of total loans, respectively.

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, 2015, and other filings with the Securities and Exchange Commission.

2


ABOUT FIRST NATIONAL CORPORATION

First National Corporation (OTC: FXNC) is the parent company and bank holding company of First Bank, a community bank that first opened for business in 1907 in Strasburg, Virginia. The Bank offers loan and deposit products and services through its website, www.fbvirginia.com, its mobile banking platform, a network of ATMs located throughout its market area, two loan production offices, a customer service center in a retirement community, and 15 bank branch office locations located throughout the Shenandoah Valley and central regions of Virginia. In addition to providing traditional banking services, the Bank operates a wealth management division under the name First Bank Wealth Management. First Bank also owns First Bank Financial Services, Inc., which invests in entities that provide investment services and title insurance.


3

FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
   
(unaudited)
For the Quarter Ended
 
Income Statement
 
June 30,
2016
   
March 31,
2016
   
December 31, 2015
   
September 30, 2015
   
June 30, 2015
 
Interest income
                             
  Interest and fees on loans
 
$
5,370
   
$
5,236
   
$
5,056
   
$
4,854
   
$
4,688
 
  Interest on deposits in banks
   
62
     
48
     
63
     
61
     
68
 
  Interest on securities
   
825
     
888
     
884
     
829
     
618
 
  Dividends on restricted securities
   
21
     
19
     
18
     
20
     
18
 
Total interest income
 
$
6,278
   
$
6,191
   
$
6,021
   
$
5,764
   
$
5,392
 
Interest expense
                                       
  Interest on deposits
 
$
329
   
$
333
   
$
302
   
$
282
   
$
266
 
  Interest on federal funds purchased
   
-
     
3
     
-
     
-
     
1
 
  Interest on subordinated debt
   
89
     
90
     
62
     
-
     
-
 
  Interest on junior subordinated debt
   
64
     
61
     
59
     
56
     
55
 
  Interest on other borrowings
   
-
     
5
     
-
     
-
     
2
 
Total interest expense
 
$
482
   
$
492
   
$
423
   
$
338
   
$
324
 
Net interest income
 
$
5,796
   
$
5,699
   
$
5,598
   
$
5,426
   
$
5,068
 
Recovery of loan losses
   
-
     
-
     
-
     
-
     
(100)
 
Net interest income after recovery of loan losses
 
$
5,796
   
$
5,699
   
$
5,598
   
$
5,426
   
$
5,168
 
Noninterest income
                                       
  Service charges on deposit accounts
 
$
914
   
$
780
   
$
846
   
$
897
   
$
752
 
  ATM and check card fees
   
515
     
488
     
520
     
529
     
497
 
  Wealth management fees
   
334
     
336
     
496
     
477
     
499
 
  Fees for other customer services
   
137
     
147
     
143
     
172
     
184
 
  Income from bank owned life insurance
   
107
     
86
     
103
     
106
     
90
 
  Net gains (losses) on sales of securities
   
-
     
6
     
(3
)
   
-
     
-
 
  Net gains on sale of loans
   
31
     
21
     
43
     
53
     
50
 
  Other operating income
   
74
     
79
     
50
     
10
     
237
 
Total noninterest income
 
$
2,112
   
$
1,943
   
$
2,198
   
$
2,244
   
$
2,309
 
Noninterest expense
                                       
  Salaries and employee benefits
 
$
3,415
   
$
3,444
   
$
3,491
   
$
3,637
   
$
3,597
 
  Occupancy
   
365
     
424
     
400
     
396
     
339
 
  Equipment
   
394
     
432
     
398
     
400
     
422
 
  Marketing
   
120
     
107
     
94
     
176
     
163
 
  Supplies
   
103
     
101
     
93
     
116
     
229
 
  Legal and professional fees
   
156
     
311
     
450
     
243
     
431
 
  ATM and check card fees
   
221
     
205
     
200
     
236
     
190
 
  FDIC assessment
   
126
     
122
     
119
     
134
     
64
 
  Bank franchise tax
   
90
     
103
     
130
     
131
     
130
 
  Telecommunications expense
   
115
     
114
     
120
     
131
     
100
 
  Data processing expense
   
146
     
128
     
157
     
130
     
226
 
  Postage expense
   
57
     
69
     
71
     
73
     
80
 
  Amortization expense
   
198
     
207
     
216
     
226
     
196
 
  Other real estate owned (income) expense, net
   
(49)
 
   
(72)
 
   
92
     
144
     
152
 
  Other operating expense
   
426
     
422
     
481
     
528
     
536
 
Total noninterest expense
 
$
5,883
   
$
6,117
   
$
6,512
   
$
6,701
   
$
6,855
 
                                         
Income before income taxes
 
$
2,025
   
$
1,525
   
$
1,284
   
$
969
   
$
622
 
Income tax expense
   
592
     
426
     
343
     
243
     
178
 
Net income
 
$
1,433
   
$
1,099
   
$
941
   
$
726
   
$
444
 
Effective dividend and accretion on preferred stock
   
-
     
-
     
128
     
328
     
328
 
Net income available to common shareholders
 
$
1,433
   
$
1,099
   
$
813
   
$
398
   
$
116
 
Common Share and Per Common Share Data
                                 
Net income, basic
 
$
0.29
   
$
0.22
   
$
0.17
   
$
0.08
   
$
0.02
 
Weighted average shares, basic
   
4,924,702
     
4,920,315
     
4,913,985
     
4,911,604
     
4,909,775
 
Net income, diluted
 
$
0.29
   
$
0.22
   
$
0.17
   
$
0.08
   
$
0.02
 
Weighted average shares, diluted
   
4,927,045
     
4,923,117
     
4,916,804
     
4,913,461
     
4,911,298
 
Shares outstanding at period end
   
4,925,599
     
4,924,539
     
4,916,130
     
4,912,662
     
4,910,826
 
Tangible book value at period end
 
$
9.61
   
$
9.25
   
$
8.87
   
$
8.80
   
$
8.56
 
Cash dividends
 
$
0.03
   
$
0.03
   
$
0.025
   
$
0.025
   
$
0.025
 
4

FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
         
(unaudited)
For the Quarter Ended
 
   
June 30,
2016
   
March 31,
2016
   
December 31, 2015
   
September 30, 2015
   
June 30,
2015
 
Key Performance Ratios
                             
Return on average assets
   
0.82
%
   
0.64
%
   
0.54
%
   
0.42
%
   
0.27
%
Return on average equity
   
11.90
%
   
9.39
%
   
7.01
%
   
4.80
%
   
2.97
%
Net interest margin
   
3.62
%
   
3.63
%
   
3.53
%
   
3.40
%
   
3.29
%
Efficiency ratio (1)
   
71.64
%
   
77.32
%
   
78.42
%
   
81.38
%
   
83.52
%
                                         
Average Balances
                                       
Average assets
 
$
705,707
   
$
693,783
   
$
692,263
   
$
691,121
   
$
671,199
 
Average earning assets
   
654,535
     
643,358
     
640,880
     
642,234
     
625,197
 
Average shareholders' equity
   
48,443
     
47,066
     
53,264
     
60,043
     
59,957
 
                                         
Asset Quality
                                       
Loan charge-offs
 
$
136
   
$
120
   
$
418
   
$
637
   
$
671
 
Loan recoveries
   
350
     
116
     
367
     
83
     
129
 
Net charge-offs (recoveries)
   
(214)
 
   
4
     
51
     
554
     
542
 
Non-accrual loans
   
4,057
     
4,258
     
3,854
     
4,930
     
6,666
 
Other real estate owned, net
   
442
     
2,112
     
2,679
     
2,760
     
2,407
 
Nonperforming assets
   
4,499
     
6,370
     
6,533
     
7,690
     
9,073
 
Loans 30 to 89 days past due, accruing
   
1,979
     
1,743
     
1,418
     
2,084
     
1,487
 
Loans over 90 days past due, accruing
   
11
     
124
     
92
     
147
     
600
 
Troubled debt restructurings, accruing
   
-
     
-
     
317
     
321
     
324
 
Special mention loans
   
13,392
     
13,796
     
16,372
     
15,706
     
21,278
 
Substandard loans, accruing
   
9,610
     
10,068
     
10,265
     
10,496
     
10,927
 
                                         
Capital Ratios (2)
                                       
Total capital
 
$
64,375
   
$
62,440
   
$
61,513
   
$
60,232
   
$
72,362
 
Tier 1 capital
   
58,641
     
56,920
     
55,989
     
55,066
     
67,400
 
Common equity tier 1 capital
   
58,641
     
56,920
     
55,989
     
55,066
     
67,400
 
Total capital to risk-weighted assets
   
13.66
%
   
13.50
%
   
13.86
%
   
14.59
%
   
18.28
%
Tier 1 capital to risk-weighted assets
   
12.45
%
   
12.30
%
   
12.62
%
   
13.34
%
   
17.03
%
Common equity tier 1 capital to risk-weighted assets
   
12.45
%
   
12.30
%
   
12.62
%
   
13.34
%
   
17.03
%
Leverage ratio
   
8.33
%
   
8.22
%
   
8.12
%
   
7.99
%
   
10.06
%
                                         
Balance Sheet
                                       
Cash and due from banks
 
$
10,518
   
$
10,250
   
$
8,247
   
$
9,890
   
$
11,870
 
Interest-bearing deposits in banks
   
40,225
     
29,077
     
31,087
     
66,956
     
99,274
 
Securities available for sale, at fair value
   
94,566
     
99,019
     
105,559
     
109,166
     
112,468
 
Securities held to maturity, at carrying value
   
57,401
     
64,963
     
66,519
     
54,276
     
37,343
 
Restricted securities, at cost
   
2,058
     
1,548
     
1,391
     
1,391
     
1,391
 
Loans held for sale
   
1,819
     
523
     
323
     
471
     
1,978
 
Loans, net of allowance for loan losses
   
459,812
     
448,556
     
433,475
     
400,838
     
385,592
 
Other real estate owned, net of valuation allowance
   
442
     
2,112
     
2,679
     
2,760
     
2,407
 
Premises and equipment, net
   
21,126
     
21,366
     
21,389
     
21,493
     
21,277
 
Accrued interest receivable
   
1,612
     
1,741
     
1,661
     
1,543
     
1,423
 
Bank owned life insurance
   
13,935
     
13,828
     
11,742
     
11,627
     
11,521
 
Core deposit intangibles, net
   
1,918
     
2,115
     
2,322
     
2,539
     
2,765
 
Other assets
   
5,916
     
5,945
     
5,927
     
5,945
     
6,518
 
  Total assets
 
$
711,348
   
$
701,043
   
$
692,321
   
$
688,895
   
$
695,827
 
                                         
Noninterest-bearing demand deposits
 
$
159,278
   
$
161,783
   
$
157,070
   
$
149,178
   
$
147,790
 
Savings and interest-bearing demand deposits
   
337,589
     
334,599
     
328,945
     
318,510
     
322,239
 
Time deposits
   
133,479
     
136,736
     
141,101
     
146,219
     
150,853
 
  Total deposits
 
$
630,346
   
$
633,118
   
$
627,116
   
$
613,907
   
$
620,882
 
Other borrowings
   
12,000
     
-
     
-
     
7
     
13
 
Subordinated debt
   
4,921
     
4,917
     
4,913
     
-
     
-
 
Junior subordinated debt
   
9,279
     
9,279
     
9,279
     
9,279
     
9,279
 
Accrued interest payable and other
   liabilities
   
5,544
     
6,029
     
5,060
     
5,303
     
6,214
 
Total liabilities
 
$
662,090
   
$
653,343
   
$
646,368
   
$
628,496
   
$
636,388
 
5


FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
                         
                               
   
(unaudited)
 
   
For the Quarter Ended
 
   
June 30,
2016
   
March 31,
2016
   
December 31, 2015
   
September 30, 2015
   
June 30,
2015
 
                               
Balance Sheet (continued)
                             
Preferred stock
 
$
-
   
$
-
   
$
-
   
$
14,595
   
$
14,595
 
Common stock
   
6,157
     
6,156
     
6,145
     
6,141
     
6,139
 
Surplus
   
7,021
     
6,996
     
6,956
     
6,922
     
6,899
 
Retained earnings
   
36,676
     
35,391
     
34,440
     
33,917
     
33,642
 
Accumulated other comprehensive loss, net
   
(596)
 
   
(843)
 
   
(1,588)
 
   
(1,176)
 
   
(1,836)
 
Total shareholders' equity
 
$
49,258
   
$
47,700
   
$
45,953
   
$
60,399
   
$
59,439
 
  Total liabilities and shareholders' equity
 
$
711,348
   
$
701,043
   
$
692,321
   
$
688,895
   
$
695,827
 
                                         
Loan Data
                                       
Mortgage loans on real estate:
                                       
  Construction and land development
 
$
33,232
   
$
31,505
   
$
33,135
   
$
29,935
   
$
32,009
 
  Secured by farm land
   
706
     
931
     
964
     
984
     
1,025
 
  Secured by 1-4 family residential
   
196,295
     
196,165
     
189,286
     
179,419
     
173,265
 
  Other real estate loans
   
199,456
     
190,375
     
180,483
     
164,677
     
154,371
 
Loans to farmers (except those secured by
   real estate)
   
492
     
473
     
3,056
     
3,014
     
2,645
 
Commercial and industrial loans (except those secured by real estate)
   
24,229
     
23,742
     
20,992
     
16,936
     
16,674
 
Consumer installment loans
   
4,083
     
3,854
     
4,055
     
4,165
     
4,341
 
Deposit overdrafts
   
334
     
312
     
257
     
421
     
419
 
All other loans
   
6,719
     
6,719
     
6,771
     
6,862
     
6,972
 
  Total loans
 
$
465,546
   
$
454,076
   
$
438,999
   
$
406,413
   
$
391,721
 
Allowance for loan losses
   
(5,734)
 
   
(5,520)
 
   
(5,524)
 
   
(5,575)
 
   
(6,129)
 
Loans, net
 
$
459,812
   
$
448,556
   
$
433,475
   
$
400,838
   
$
385,592
 
                                         
Reconciliation of Tax-Equivalent Net Interest Income
                                 
GAAP measures:
                                       
  Interest income – loans
 
$
5,370
   
$
5,236
   
$
5,056
   
$
4,854
   
$
4,688
 
  Interest income – investments and other
   
908
     
955
     
965
     
910
     
704
 
  Interest expense – deposits
   
(329)
 
   
(333)
 
   
(302)
 
   
(282)
 
   
(266)
 
  Interest expense – other borrowings
   
-
     
(5)
 
   
-
     
-
     
(2)
 
Interest expense – subordinated debt
   
(89)
 
   
(90)
 
   
(62)
 
   
-
     
-
 
Interest expense – junior subordinated debt
   
(64)
 
   
(61)
 
   
(59)
 
   
(56)
 
   
(55)
 
Interest expense – other
   
-
     
(3)
 
   
-
     
-
     
(1)
 
Total net interest income
 
$
5,796
   
$
5,699
   
$
5,598
   
$
5,426
   
$
5,068
 
Non-GAAP measures:
                                       
Tax benefit realized on non-taxable interest income – loans
 
$
25
   
$
25
   
$
26
   
$
26
   
$
27
 
Tax benefit realized on non-taxable interest income – municipal securities
   
73
     
76
     
71
     
60
     
40
 
Total tax benefit realized on non-taxable interest income
 
$
98
   
$
101
   
$
97
   
$
86
   
$
67
 
Total tax-equivalent net interest income
 
$
5,894
   
$
5,800
   
$
5,695
   
$
5,512
   
$
5,135
 
                                         



6

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,
2016
   
June 30,
2015
 
Interest income
           
  Interest and fees on loans
 
$
10,606
   
$
9,228
 
  Interest on deposits in banks
   
110
     
73
 
  Interest on securities
   
1,713
     
1,040
 
  Dividends on restricted securities
   
40
     
39
 
Total interest income
 
$
12,469
   
$
10,380
 
Interest expense
               
  Interest on deposits
 
$
662
   
$
566
 
  Interest on federal funds purchased
   
3
     
2
 
  Interest on subordinated debt
   
179
     
-
 
  Interest on junior subordinated debt
   
125
     
109
 
  Interest on other borrowings
   
5
     
3
 
Total interest expense
 
$
974
   
$
680
 
Net interest income
 
$
11,495
   
$
9,700
 
Recovery of loan losses
   
-
     
(100)
 
Net interest income after recovery of loan losses
 
$
11,495
   
$
9,800
 
Noninterest income
               
  Service charges on deposit accounts
 
$
1,694
   
$
1,299
 
  ATM and check card fees
   
1,003
     
846
 
  Wealth management fees
   
670
     
1,002
 
  Fees for other customer services
   
284
     
291
 
  Income from bank owned life insurance
   
193
     
164
 
  Net gains (losses) on sales of securities
   
6
     
(52)
 
  Net gains on sale of loans
   
52
     
105
 
  Other operating income
   
153
     
245
 
Total noninterest income
 
$
4,055
   
$
3,900
 
Noninterest expense
               
  Salaries and employee benefits
 
$
6,859
   
$
6,722
 
  Occupancy
   
789
     
656
 
  Equipment
   
826
     
703
 
  Marketing
   
227
     
260
 
  Supplies
   
204
     
574
 
  Legal and professional fees
   
467
     
643
 
  ATM and check card fees
   
426
     
345
 
  FDIC assessment
   
248
     
131
 
  Bank franchise tax
   
193
     
252
 
  Telecommunications expense
   
229
     
185
 
  Data processing expense
   
274
     
413
 
  Postage expense
   
126
     
197
 
  Amortization expense
   
405
     
200
 
  Other real estate owned (income) expense, net
   
(121)
 
   
116
 
  Other operating expense
   
848
     
945
 
Total noninterest expense
 
$
12,000
   
$
12,342
 
                 
Income before income taxes
 
$
3,550
   
$
1,358
 
Income tax expense
   
1,018
     
370
 
Net income
 
$
2,532
   
$
988
 
Effective dividend and accretion on preferred stock
   
-
     
657
 
Net income available to common shareholders
 
$
2,532
   
$
331
 
Common Share and Per Common Share Data
         
Net income, basic
 
$
0.51
   
$
0.07
 
Weighted average shares, basic
   
4,922,509
     
4,908,386
 
Net income, diluted
 
$
0.51
   
$
0.07
 
Weighted average shares, diluted
   
4,925,082
     
4,911,179
 
Shares outstanding at period end
   
4,925,599
     
4,910,826
 
Tangible book value at period end
 
$
9.61
   
$
8.56
 
Cash dividends
 
$
0.06
   
$
0.05
 
7

FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)

                        (unaudited)  
                              For the Six Months Ended 
   
June 30,
2016
   
June 30,
2015
 
Key Performance Ratios
           
Return on average assets
   
0.73
%
   
0.34
%
Return on average equity
   
10.66
%
   
3.32
%
Net interest margin
   
3.62
%
   
3.58
%
Efficiency ratio (1)
   
74.43
%
   
82.12
%
                 
Average Balances
               
Average assets
 
$
699,736
   
$
594,099
 
Average earning assets
   
648,947
     
553,243
 
Average shareholders' equity
   
47,762
     
59,954
 
                 
Asset Quality
               
Loan charge-offs
 
$
256
   
$
783
 
Loan recoveries
   
466
     
294
 
Net charge-offs (recoveries)
   
(210)
 
   
489
 
                 
Reconciliation of Tax-Equivalent Net Interest Income
         
GAAP measures:
               
  Interest income – loans
 
$
10,606
   
$
9,228
 
  Interest income – investments and other
   
1,863
     
1,152
 
  Interest expense – deposits
   
(662)
 
   
(566)
 
  Interest expense – other borrowings
   
(5)
 
   
(3)
 
Interest expense – subordinated debt
   
(179)
 
   
-
 
Interest expense – junior subordinated debt
   
(125)
 
   
(109)
 
Interest expense – other
   
(3)
 
   
(2)
 
Total net interest income
 
$
11,495
   
$
9,700
 
                 
Non-GAAP measures:
               
Tax benefit realized on non-taxable interest income – loans
 
$
50
   
$
53
 
Tax benefit realized on non-taxable interest income – municipal securities
   
149
     
73
 
Total tax benefit realized on non-taxable interest income
 
$
199
   
$
126
 
Total tax-equivalent net interest income
 
$
11,694
   
$
9,826
 
                 

(1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned income/expense, amortization of intangibles, acquisition and integration related expenses, and gains and 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 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.


CONTACTS
 
Scott C. Harvard
 
M. Shane Bell
 
President and CEO
 
Executive Vice President and CFO
 
(540) 465-9121
 
(540) 465-9121
 
sharvard@fbvirginia.com
 
sbell@fbvirginia.com
 


8