CHARLOTTESVILLE, Va., April 23,
2024 /PRNewswire/ -- Virginia National Bankshares
Corporation (NASDAQ: VABK) (the "Company") today reported quarterly
net income of $3.6 million, or
$0.68 per diluted share, for the
quarter ended March 31, 2024,
compared to $3.2 million, or
$0.59 per diluted share, recognized
for the quarter ended December 31,
2023 and $5.8 million, or
$1.08 per diluted share, recognized
for the quarter ended March 31,
2023.
"The Company achieved solid first quarter results," stated
Glenn W. Rust, President and Chief
Executive Officer. "We increased our loan balances 20%
year-over-year and our credit quality metrics remain strong.
During the first quarter, we increased deposit balances, refrained
from utilizing brokered funds and reduced our level of debt, which
stabilized our cost of funds. During the same period, we
maintained solid capital and liquidity positions."
2024 First Quarter Highlights
- The Company continued to experience loan growth in the first
quarter of 2024. Gross loans outstanding as of March 31, 2024 totaled $1.1 billion, an increase of $35.5 million, or 3.2%, compared to December 31, 2023 and an increase of $188.2 million, or 20.0%, compared to
March 31, 2023.
- Yield on loans elevated to 5.64% for the three months ended
March 31, 2024, from 5.55% for the
prior year same period.
- Credit performance remains strong with nonperforming assets as
a percentage of total assets of 0.19% as of March 31, 2024, 0.17% as of December 31, 2023 and 0.08% as of March 31, 2023.
- The Company utilizes a third-party to offer
multi-million-dollar FDIC insurance to customers with balances in
excess of single-bank limits through Insured Cash Sweep®
(ICS) plans. Deposit balances held in ICS plans amounted to
$144.0 million as of March 31, 2024, $134.6
million as of December 31,
2023 and $126.4 million as of
March 31, 2023.
- Total deposits increased $22.9
million, or 1.6% from December 31,
2023 to March 31, 2024 and
increased $34.7 million, or 2.5%
year-over-year. Management believes that the Bank's cost of funds
has stabilized during the first quarter of 2024.
- Correlated with the year-over-year deposit increase noted
above, and in an effort to stabilize overall cost of funds,
borrowings decreased from December 31,
2023 to March 31, 2024 by
$46.5 million. As of March 31, 2024, the Company had unused borrowing
facilities in place of approximately $189.2
million.
- Securities balances declined $80.9
million in the first quarter of 2024, as funds from the
maturities of investments were repurposed to higher yielding assets
in the form of loans and federal funds sold.
- Effective April 1, 2024, the
Company sold the membership interests in Masonry Capital
Management, LLC to an officer of the Company. Subsequent to the
date of sale, the Company will receive an annual revenue-share
amount for a period of six years. No expenses will be incurred by
the Company related to Masonry Capital subsequent to the effective
date of sale.
Loans and Asset Quality
- Nonperforming assets amounted to $3.1
million as of March 31, 2024,
compared to $2.7 million as of
December 31, 2023 and $1.3 million as of March
31, 2023;
- Nine loans to seven borrowers are in non-accrual status,
totaling $2.2 million, as of
March 31, 2024, compared to
$1.9 million as of December 31, 2023 and $1.2
million as of March 31,
2023.
- Loans 90 days or more past due and still accruing interest
amounted to $876 thousand as of
March 31, 2024, compared to
$880 thousand as of December 31, 2023 and $69
thousand as of March 31, 2023.
The past due balance as of March 31,
2024 is comprised of two loans totaling $783 thousand which are 100%
government-guaranteed, and five student loans totaling $93 thousand.
- The Company currently holds no other real estate owned.
- The period-end Allowance for Credit Losses ("ACL") as a
percentage of total loans was 0.73% as of March 31, 2024, 0.77% as of December 31, 2023 and 0.83% as of March 31, 2023. The proportionate increase in
government-guaranteed loans over the respective periods is the
driver of the decrease in the ACL as a percentage of total loans.
Balances in government-guaranteed loans have increased $32.2 million during the first quarter of 2024
and have increased $112.9 million
since March 31, 2023. Such loans are
100% government-guaranteed and do not require an ACL.
- The fair value mark that was allocated to the acquired loans
was $21.3 million as of April 1, 2021, with a remaining balance of
$8.8 million as of March 31, 2024.
- For the three months ended March 31,
2024, the Company recorded a net recovery of provision for
credit losses of $22 thousand, which
includes a $33 thousand recovery of
provision for unfunded commitments.
Net Interest Income
- Net interest income for the three months ended March 31, 2024 of $10.9
million decreased $2.5
million, or 18.5%, compared to the three months ended
March 31, 2023, as the increase in
interest expense on deposit accounts and borrowings outweighed the
increase in interest income earned on assets.
- Net interest margin (FTE), (a non-GAAP financial
measure)1, for the three months ended March 31, 2024 declined to 2.93%, compared to
3.71% for the three months ended March 31,
2023, yet increased from 2.89% for the three months ended
December 31, 2023.
- The overall cost of funds, including noninterest-bearing
deposits, of 211 bps incurred in the three months ended
March 31, 2024 increased 128 bps from
83 bps in the same period in the prior year. Overall, the cost of
interest-bearing deposits increased period over period, from a cost
of 109 bps to 273 bps. As stated above, management believes that
the Bank's cost of funds has stabilized during the first quarter of
2024.
Noninterest Income
Noninterest income for the three months ended March 31,
2024 decreased $98 thousand, or 4.3%,
compared to the three months ended March 31, 2023, primarily
as a result of the gain on termination of an interest rate swap in
the first quarter of 2023 being larger than the gain on termination
of debt in the first quarter of 2024 by $81
thousand.
Noninterest Expense
Noninterest expense for the three months ended March 31,
2024 decreased $42 thousand, or 0.5%,
compared to the three months ended March 31, 2023. This
decrease is primarily the result of lower occupancy costs from
right-sizing our branch network from the merger and reduced
marketing, advertising and promotion expense.
Book Value
Book value per share increased to $28.31 as of March 31, 2024, compared to
$26.50 as of March 31, 2023, and
tangible book value per share (a non-GAAP financial
measure)1 was $25.99 as of
March 31, 2024 compared to $23.88 as of March 31, 2023. These
values increased as net retained income increased and unrealized
losses in the investment portfolio remained relatively constant
period over period.
Income Taxes
The effective tax rates amounted to 15.5% and 18.2% for the
three months ended March 31, 2024 and 2023,
respectively, which are lower than the statutory rate, due to
the recognition of low-income housing tax credits and the effect of
tax-exempt income from municipal bonds and income from bank owned
life insurance policies.
_________________________
1 See "Reconciliation of Certain Quarterly
Non-GAAP Financial Measures" at the end of this release.
Dividends
Cash dividends of $1.8 million, or
$0.33 per share, were declared and
paid during the first quarter of 2024.
Share Repurchase Plan
During the first quarter of 2024, the Company enacted a share
repurchase plan, repurchasing 874 shares at an average price of
$29.60 per share. The Company
will continue to repurchase shares in the second quarter in
accordance with its share repurchase plan.
About Virginia National Bankshares
Corporation
Virginia National Bankshares Corporation, headquartered in
Charlottesville, Virginia, is the
bank holding company for Virginia National
Bank. The Bank has nine banking offices throughout
Fauquier and Prince William counties, three banking offices
in Charlottesville and
Albemarle County, and banking
offices in Winchester and
Richmond, Virginia. The Bank
offers a full range of banking and related financial services to
meet the needs of individuals, businesses and charitable
organizations, including the fiduciary services of VNB Trust and
Estate Services. The Company's common stock trades on the Nasdaq
Capital Market under the symbol "VABK." Additional
information on the Company is also available at
www.vnbcorp.com.
Non-GAAP Financial Measures
The accounting and reporting policies of the Company conform to
U.S. generally accepted accounting principles ("GAAP") and
prevailing practices in the banking industry. However, management
uses certain non-GAAP measures to supplement the evaluation of the
Company's performance. Management believes presentations of these
non-GAAP financial measures provide useful supplemental information
that is essential to a proper understanding of the operating
results of the Company's core businesses. These non-GAAP
disclosures should not be viewed as a substitute for operating
results determined in accordance with GAAP, nor are they
necessarily comparable to non-GAAP performance measures that may be
presented by other companies. Reconciliations of GAAP to non-GAAP
measures are included at the end of this release.
Forward-Looking Statements; Other
Information
Certain statements in this release may contain
forward-looking statements within the meaning of the Private
Securities Litigation Reform Act of 1995. Such statements
include, without limitation, statements with respect to the
Company's operations, performance, future strategy and goals, and
are often characterized by use of qualified words such as "expect,"
"believe," "estimate," "project," "anticipate," "intend," "will,"
"should," or words of similar meaning or other statements
concerning the opinions or judgement of the Company and its
management about future events. While Company management believes
such statements to be reasonable, future events and predictions are
subject to circumstances that are not within the control of the
Company and its management. Actual results may differ
materially from those included in the forward-looking
statements due to a number of factors, including, without
limitation, the effects of and changes in: inflation, interest
rates, market and monetary fluctuations; liquidity and capital
requirements; market disruptions including pandemics or significant
health hazards, severe weather conditions, natural disasters,
terrorist activities, financial crises, political crises, war and
other military conflicts or other major events, the governmental
and societal responses thereto, or the prospect of these events;
changes, particularly declines, in general economic and market
conditions in the local economies in which the Company operates,
including the effects of declines in real estate values; the
effects of, and changes in, trade, monetary and fiscal policies and
laws, including interest rate policies of the Board of Governors of
the Federal Reserve System; the impact of changes in laws,
regulations and guidance related to financial services
including, but not limited to, taxes, banking, securities and
insurance; changes in accounting principles, policies and
guidelines; the financial condition of the Company's borrowers; the
Company's ability to attract, hire, train and retain qualified
employees; an increase in unemployment levels; competitive
pressures on loan and deposit pricing and demand; fluctuation in
asset quality; assumptions that underlie the Company's ACL; the
value of securities held in the Company's investment portfolio;
performance of assets under management; cybersecurity threats or
attacks and the development and maintenance of reliable electronic
systems; changes in technology and their impact on the marketing of
new products and services and the acceptance of these products and
services by new and existing customers; the willingness of
customers to substitute competitors' products and services for the
Company's products and services; the risks and uncertainties
described from time to time in the Company's press releases and
filings with the SEC; and the Company's performance in managing the
risks involved in any of the foregoing. Many of these factors
and additional risks and uncertainties are described in the
Company's Annual Report on Form 10-K for the year ended
December 31, 2023 and other reports
filed from time to time by the Company with the Securities and
Exchange Commission. These statements speak only as of the date
made, and the Company does not undertake to update any
forward-looking statements to reflect changes or events that may
occur after this release.
VIRGINIA NATIONAL
BANKSHARES CORPORATION
CONSOLIDATED BALANCE
SHEETS
(dollars in
thousands, except per share data)
|
|
|
March 31,
2024
|
|
|
December 31,
2023*
|
|
|
(Unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Cash and due from
banks
|
$
|
7,158
|
|
|
$
|
18,074
|
|
Interest-bearing
deposits in other banks
|
|
10,639
|
|
|
|
10,316
|
|
Federal funds
sold
|
|
27,696
|
|
|
|
-
|
|
Securities:
|
|
|
|
|
|
Available for sale
(AFS), at fair value
|
|
341,857
|
|
|
|
420,595
|
|
Restricted securities,
at cost
|
|
6,192
|
|
|
|
8,385
|
|
Total
securities
|
|
348,049
|
|
|
|
428,980
|
|
Loans, net of deferred
fees and costs
|
|
1,128,168
|
|
|
|
1,092,665
|
|
Allowance for credit
losses
|
|
(8,289)
|
|
|
|
(8,395)
|
|
Loans, net
|
|
1,119,879
|
|
|
|
1,084,270
|
|
Premises and equipment,
net
|
|
15,860
|
|
|
|
16,195
|
|
Bank owned life
insurance
|
|
39,179
|
|
|
|
38,904
|
|
Goodwill
|
|
7,768
|
|
|
|
7,768
|
|
Core deposit
intangible, net
|
|
4,750
|
|
|
|
5,093
|
|
Right of use asset,
net
|
|
6,652
|
|
|
|
6,748
|
|
Deferred tax asset,
net
|
|
15,744
|
|
|
|
15,382
|
|
Accrued interest
receivable and other assets
|
|
16,122
|
|
|
|
14,287
|
|
Total
assets
|
$
|
1,619,496
|
|
|
$
|
1,646,017
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Demand
deposits:
|
|
|
|
|
|
Noninterest-bearing
|
$
|
382,315
|
|
|
$
|
372,857
|
|
Interest-bearing
|
|
284,789
|
|
|
|
305,541
|
|
Money market and
savings deposit accounts
|
|
415,311
|
|
|
|
412,119
|
|
Certificates of deposit
and other time deposits
|
|
349,557
|
|
|
|
318,581
|
|
Total
deposits
|
|
1,431,972
|
|
|
|
1,409,098
|
|
Federal funds
purchased
|
|
-
|
|
|
|
3,462
|
|
Borrowings
|
|
20,000
|
|
|
|
66,500
|
|
Junior subordinated
debt, net
|
|
3,471
|
|
|
|
3,459
|
|
Lease
liability
|
|
6,451
|
|
|
|
6,504
|
|
Accrued interest
payable and other liabilities
|
|
5,025
|
|
|
|
3,954
|
|
Total
liabilities
|
|
1,466,919
|
|
|
|
1,492,977
|
|
Commitments and
contingent liabilities
|
|
|
|
|
|
Shareholders'
equity:
|
|
|
|
|
|
Preferred stock, $2.50
par value
|
|
-
|
|
|
|
-
|
|
Common stock, $2.50 par
value
|
|
13,277
|
|
|
|
13,253
|
|
Capital
surplus
|
|
108,084
|
|
|
|
107,940
|
|
Retained
earnings
|
|
73,768
|
|
|
|
71,891
|
|
Accumulated other
comprehensive loss
|
|
(42,552)
|
|
|
|
(40,044)
|
|
Total shareholders'
equity
|
|
152,577
|
|
|
|
153,040
|
|
Total liabilities and
shareholders' equity
|
$
|
1,619,496
|
|
|
$
|
1,646,017
|
|
Common shares
outstanding
|
|
5,390,388
|
|
|
|
5,365,982
|
|
Common shares
authorized
|
|
10,000,000
|
|
|
|
10,000,000
|
|
Preferred shares
outstanding
|
|
-
|
|
|
|
-
|
|
Preferred shares
authorized
|
|
2,000,000
|
|
|
|
2,000,000
|
|
|
* Derived from
audited consolidated financial statements
|
VIRGINIA NATIONAL
BANKSHARES CORPORATION
CONSOLIDATED
STATEMENTS OF INCOME
(dollars in
thousands, except per share data)
|
|
|
|
For the three months
ended
|
|
|
|
March 31,
2024
|
|
|
December 31,
2023 *
|
|
March 31,
2023
|
|
|
|
(Unaudited)
|
|
|
|
|
(Unaudited)
|
|
Interest and dividend
income:
|
|
|
|
|
|
|
|
|
Loans, including
fees
|
|
$
|
15,661
|
|
|
$
|
14,644
|
|
$
|
12,767
|
|
Federal funds
sold
|
|
|
239
|
|
|
|
64
|
|
|
-
|
|
Other interest-bearing
deposits
|
|
|
57
|
|
|
|
59
|
|
|
258
|
|
Investment
securities:
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
2,159
|
|
|
|
2,880
|
|
|
2,951
|
|
Tax exempt
|
|
|
326
|
|
|
|
325
|
|
|
327
|
|
Dividends
|
|
|
118
|
|
|
|
102
|
|
|
67
|
|
Total interest and
dividend income
|
|
|
18,560
|
|
|
|
18,074
|
|
|
16,370
|
|
|
|
|
|
|
|
|
|
|
Interest
expense:
|
|
|
|
|
|
|
|
|
Demand
deposits
|
|
|
71
|
|
|
|
73
|
|
|
89
|
|
Money market and
savings deposits
|
|
|
2,922
|
|
|
|
2,964
|
|
|
1,773
|
|
Certificates and other
time deposits
|
|
|
4,050
|
|
|
|
3,508
|
|
|
648
|
|
Borrowings
|
|
|
486
|
|
|
|
663
|
|
|
386
|
|
Federal funds
purchased
|
|
|
7
|
|
|
|
26
|
|
|
-
|
|
Junior subordinated
debt
|
|
|
88
|
|
|
|
87
|
|
|
61
|
|
Total interest
expense
|
|
|
7,624
|
|
|
|
7,321
|
|
|
2,957
|
|
Net interest
income
|
|
|
10,936
|
|
|
|
10,753
|
|
|
13,413
|
|
Provision for
(recovery of) credit losses
|
|
|
(22)
|
|
|
|
794
|
|
|
(248)
|
|
Net interest income
after provision for (recovery of) credit losses
|
|
|
10,958
|
|
|
|
9,959
|
|
|
13,661
|
|
|
|
|
|
|
|
|
|
|
Noninterest
income:
|
|
|
|
|
|
|
|
|
Wealth management
fees
|
|
|
426
|
|
|
|
756
|
|
|
404
|
|
Deposit account
fees
|
|
|
387
|
|
|
|
389
|
|
|
401
|
|
Debit/credit card and
ATM fees
|
|
|
488
|
|
|
|
535
|
|
|
571
|
|
Bank owned life
insurance income
|
|
|
275
|
|
|
|
270
|
|
|
252
|
|
Gains (losses) on sales
of assets, net
|
|
|
39
|
|
|
|
(20)
|
|
|
(1)
|
|
Gain on termination of
debt
|
|
|
379
|
|
|
|
-
|
|
|
-
|
|
Gain on termination of
interest rate swap
|
|
|
-
|
|
|
|
-
|
|
|
460
|
|
Losses on sales of AFS,
net
|
|
|
(4)
|
|
|
|
-
|
|
|
(206)
|
|
Other
|
|
|
188
|
|
|
|
206
|
|
|
395
|
|
Total noninterest
income
|
|
|
2,178
|
|
|
|
2,136
|
|
|
2,276
|
|
|
|
|
|
|
|
|
|
|
Noninterest
expense:
|
|
|
|
|
|
|
|
|
Salaries and employee
benefits
|
|
|
4,152
|
|
|
|
3,851
|
|
|
4,051
|
|
Net
occupancy
|
|
|
972
|
|
|
|
918
|
|
|
1,179
|
|
Equipment
|
|
|
171
|
|
|
|
173
|
|
|
218
|
|
Bank franchise
tax
|
|
|
340
|
|
|
|
291
|
|
|
324
|
|
Computer
software
|
|
|
208
|
|
|
|
188
|
|
|
202
|
|
Data
processing
|
|
|
739
|
|
|
|
799
|
|
|
742
|
|
FDIC deposit insurance
assessment
|
|
|
195
|
|
|
|
170
|
|
|
100
|
|
Marketing, advertising
and promotion
|
|
|
248
|
|
|
|
186
|
|
|
375
|
|
Professional
fees
|
|
|
252
|
|
|
|
82
|
|
|
192
|
|
Core deposit intangible
amortization
|
|
|
343
|
|
|
|
355
|
|
|
391
|
|
Other
|
|
|
1,199
|
|
|
|
1,285
|
|
|
1,087
|
|
Total noninterest
expense
|
|
|
8,819
|
|
|
|
8,298
|
|
|
8,861
|
|
Income before income
taxes
|
|
|
4,317
|
|
|
|
3,797
|
|
|
7,076
|
|
Provision for
income taxes
|
|
|
671
|
|
|
|
629
|
|
|
1,285
|
|
Net income
|
|
$
|
3,646
|
|
|
$
|
3,168
|
|
$
|
5,791
|
|
Net income per common
share, basic
|
|
$
|
0.68
|
|
|
$
|
0.59
|
|
$
|
1.08
|
|
Net income per common
share, diluted
|
|
$
|
0.68
|
|
|
$
|
0.59
|
|
$
|
1.08
|
|
Weighted average common
shares outstanding, basic
|
|
|
5,366,890
|
|
|
|
5,365,982
|
|
|
5,338,099
|
|
Weighted average common
shares outstanding, diluted
|
|
|
5,380,081
|
|
|
|
5,394,713
|
|
|
5,375,619
|
|
|
|
|
|
|
|
|
|
|
* Derived from audited consolidated financial
statements
|
|
|
|
|
|
|
|
|
VIRGINIA NATIONAL
BANKSHARES CORPORATION
FINANCIAL
HIGHLIGHTS
(dollars in
thousands, except per share data)
(Unaudited)
|
|
|
|
At or For the Three
Months Ended
|
|
|
|
March
31,
2024
|
|
|
December
31,
2023
|
|
|
September
30,
2023
|
|
|
June 30,
2023
|
|
|
March
31,
2023
|
|
Common Share
Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per weighted
average share, basic
|
|
$
|
0.68
|
|
|
$
|
0.59
|
|
|
$
|
0.87
|
|
|
$
|
1.05
|
|
|
$
|
1.08
|
|
Net income per weighted
average share, diluted
|
|
$
|
0.68
|
|
|
$
|
0.59
|
|
|
$
|
0.86
|
|
|
$
|
1.05
|
|
|
$
|
1.08
|
|
Weighted average shares
outstanding, basic
|
|
|
5,366,890
|
|
|
|
5,365,982
|
|
|
|
5,365,982
|
|
|
|
5,357,873
|
|
|
|
5,338,099
|
|
Weighted average shares
outstanding, diluted
|
|
|
5,380,081
|
|
|
|
5,394,713
|
|
|
|
5,395,483
|
|
|
|
5,375,073
|
|
|
|
5,375,619
|
|
Actual shares
outstanding
|
|
|
5,390,388
|
|
|
|
5,365,982
|
|
|
|
5,365,982
|
|
|
|
5,365,982
|
|
|
|
5,338,650
|
|
Tangible book value per
share at period end (non-GAAP) 5
|
|
$
|
25.99
|
|
|
$
|
26.12
|
|
|
$
|
22.83
|
|
|
$
|
24.01
|
|
|
$
|
23.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average
assets 1
|
|
|
0.91
|
%
|
|
|
0.79
|
%
|
|
|
1.18
|
%
|
|
|
1.46
|
%
|
|
|
1.48
|
%
|
Return on average
equity 1
|
|
|
9.57
|
%
|
|
|
9.03
|
%
|
|
|
12.91
|
%
|
|
|
15.98
|
%
|
|
|
17.57
|
%
|
Net interest margin
(FTE) 2
|
|
|
2.93
|
%
|
|
|
2.89
|
%
|
|
|
3.04
|
%
|
|
|
3.83
|
%
|
|
|
3.71
|
%
|
Efficiency ratio (FTE)
3
|
|
|
66.8
|
%
|
|
|
64.0
|
%
|
|
|
60.3
|
%
|
|
|
54.1
|
%
|
|
|
56.2
|
%
|
Loan-to-deposit
ratio
|
|
|
78.8
|
%
|
|
|
77.5
|
%
|
|
|
74.5
|
%
|
|
|
72.2
|
%
|
|
|
67.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest
Income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
$
|
10,936
|
|
|
$
|
10,753
|
|
|
$
|
11,100
|
|
|
$
|
13,703
|
|
|
$
|
13,413
|
|
Net interest income
(FTE) 2
|
|
$
|
11,023
|
|
|
$
|
10,839
|
|
|
$
|
11,187
|
|
|
$
|
13,789
|
|
|
$
|
13,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 leverage
ratio
|
|
|
11.24
|
%
|
|
|
11.13
|
%
|
|
|
11.26
|
%
|
|
|
11.20
|
%
|
|
|
10.64
|
%
|
Total risk-based
capital ratio
|
|
|
18.39
|
%
|
|
|
18.24
|
%
|
|
|
18.76
|
%
|
|
|
18.80
|
%
|
|
|
18.37
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and Asset
Quality:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average earning
assets
|
|
$
|
1,513,924
|
|
|
$
|
1,487,910
|
|
|
$
|
1,460,555
|
|
|
$
|
1,443,048
|
|
|
$
|
1,475,617
|
|
Average gross
loans
|
|
$
|
1,117,570
|
|
|
$
|
1,061,297
|
|
|
$
|
986,480
|
|
|
$
|
940,264
|
|
|
$
|
932,834
|
|
Fair value mark on
acquired loans
|
|
$
|
8,811
|
|
|
$
|
9,399
|
|
|
$
|
9,965
|
|
|
$
|
10,957
|
|
|
$
|
14,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of
period
|
|
$
|
8,395
|
|
|
$
|
7,799
|
|
|
$
|
7,863
|
|
|
$
|
7,772
|
|
|
$
|
5,552
|
|
Impact of adoption of
CECL
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,491
|
|
Provision for (recovery
of) credit losses
|
|
|
11
|
|
|
|
713
|
|
|
|
2
|
|
|
|
216
|
|
|
|
(235)
|
|
Charge-offs
|
|
|
(184)
|
|
|
|
(207)
|
|
|
|
(199)
|
|
|
|
(180)
|
|
|
|
(136)
|
|
Recoveries
|
|
|
67
|
|
|
|
90
|
|
|
|
133
|
|
|
|
55
|
|
|
|
100
|
|
Net
charge-offs
|
|
|
(117)
|
|
|
|
(117)
|
|
|
|
(66)
|
|
|
|
(125)
|
|
|
|
(36)
|
|
End of
period
|
|
$
|
8,289
|
|
|
$
|
8,395
|
|
|
$
|
7,799
|
|
|
$
|
7,863
|
|
|
$
|
7,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-accrual
loans
|
|
$
|
2,178
|
|
|
$
|
1,852
|
|
|
$
|
1,143
|
|
|
$
|
1,185
|
|
|
$
|
1,228
|
|
Loans 90 days or more
past due and still accruing
|
|
|
876
|
|
|
|
880
|
|
|
|
854
|
|
|
|
107
|
|
|
|
69
|
|
Total nonperforming
assets (NPA) 4
|
|
$
|
3,054
|
|
|
$
|
2,732
|
|
|
$
|
1,997
|
|
|
$
|
1,292
|
|
|
$
|
1,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NPA as a % of total
assets
|
|
|
0.19
|
%
|
|
|
0.17
|
%
|
|
|
0.13
|
%
|
|
|
0.08
|
%
|
|
|
0.08
|
%
|
NPA as a % of gross
loans
|
|
|
0.27
|
%
|
|
|
0.25
|
%
|
|
|
0.20
|
%
|
|
|
0.13
|
%
|
|
|
0.14
|
%
|
ACL to gross
loans
|
|
|
0.73
|
%
|
|
|
0.77
|
%
|
|
|
0.76
|
%
|
|
|
0.81
|
%
|
|
|
0.83
|
%
|
Non-accruing loans to
gross loans
|
|
|
0.19
|
%
|
|
|
0.17
|
%
|
|
|
0.11
|
%
|
|
|
0.12
|
%
|
|
|
0.13
|
%
|
Net charge-offs to
average loans 1
|
|
|
0.04
|
%
|
|
|
0.04
|
%
|
|
|
0.03
|
%
|
|
|
0.05
|
%
|
|
|
0.02
|
%
|
|
|
1
|
Ratio is computed on an
annualized basis.
|
2
|
The net interest margin
and net interest income are reported on a fully tax-equivalent
basis (FTE) basis, using a Federal income tax rate of 21%.
This is a non-GAAP financial measure. Refer to the
Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the
end of this release.
|
3
|
The efficiency ratio
(FTE) is computed as a percentage of noninterest expense divided by
the sum of net interest income (FTE) and noninterest income. This
is a non-GAAP financial measure that management believes provides
investors with important information regarding operational
efficiency. Management believes such financial information is
meaningful to the reader in understanding operating performance,
but cautions that such information should not be viewed as a
substitute for GAAP. Comparison of our efficiency ratio with
those of other companies may not be possible because other
companies may calculate them differently. Refer to the
Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the
end of this release.
|
4
|
The Bank held no other
real estate owned during any of the periods presented.
|
5
|
This is a non-GAAP
financial measure. Refer to the Reconciliation of Certain
Non-GAAP Financial (FTE) Measures at the end of this
release.
|
VIRGINIA NATIONAL
BANKSHARES CORPORATION
AVERAGE BALANCES,
INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT
BASIS)
(dollars in
thousands)
(Unaudited)
|
|
|
|
For the three months
ended
|
|
|
|
March 31,
2024
|
|
|
March 31,
2023
|
|
|
|
|
|
|
Interest
|
|
|
|
|
|
|
|
|
Interest
|
|
|
|
|
|
|
Average
|
|
|
Income/
|
|
|
Average
|
|
|
Average
|
|
|
Income/
|
|
|
Average
|
|
|
|
Balance
|
|
|
Expense
|
|
|
Yield/Cost
|
|
|
Balance
|
|
|
Expense
|
|
|
Yield/Cost
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Earning
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
Securities
|
|
$
|
303,736
|
|
|
$
|
2,277
|
|
|
|
3.00
|
%
|
|
$
|
447,428
|
|
|
$
|
3,018
|
|
|
|
2.70
|
%
|
Tax Exempt Securities
1
|
|
|
66,589
|
|
|
|
413
|
|
|
|
2.48
|
%
|
|
|
67,083
|
|
|
|
414
|
|
|
|
2.47
|
%
|
Total Securities
1
|
|
|
370,325
|
|
|
|
2,690
|
|
|
|
2.91
|
%
|
|
|
514,511
|
|
|
|
3,432
|
|
|
|
2.67
|
%
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate
|
|
|
905,485
|
|
|
|
12,543
|
|
|
|
5.57
|
%
|
|
|
816,742
|
|
|
|
11,140
|
|
|
|
5.53
|
%
|
Commercial
|
|
|
174,377
|
|
|
|
2,424
|
|
|
|
5.59
|
%
|
|
|
72,035
|
|
|
|
874
|
|
|
|
4.92
|
%
|
Consumer
|
|
|
37,708
|
|
|
|
694
|
|
|
|
7.40
|
%
|
|
|
44,057
|
|
|
|
753
|
|
|
|
6.93
|
%
|
Total Loans
|
|
|
1,117,570
|
|
|
|
15,661
|
|
|
|
5.64
|
%
|
|
|
932,834
|
|
|
|
12,767
|
|
|
|
5.55
|
%
|
Fed Funds
Sold
|
|
|
17,624
|
|
|
|
239
|
|
|
|
5.45
|
%
|
|
|
10
|
|
|
|
—
|
|
|
|
0.00
|
%
|
Other interest-bearing
deposits
|
|
|
8,405
|
|
|
|
57
|
|
|
|
2.73
|
%
|
|
|
28,262
|
|
|
|
258
|
|
|
|
3.70
|
%
|
Total Earning
Assets
|
|
|
1,513,924
|
|
|
|
18,647
|
|
|
|
4.95
|
%
|
|
|
1,475,617
|
|
|
|
16,457
|
|
|
|
4.52
|
%
|
Less: Allowance for
Credit Losses
|
|
|
(8,413)
|
|
|
|
|
|
|
|
|
|
(8,091)
|
|
|
|
|
|
|
|
Total Non-Earning
Assets
|
|
|
109,862
|
|
|
|
|
|
|
|
|
|
114,477
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
1,615,373
|
|
|
|
|
|
|
|
|
$
|
1,582,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
Checking
|
|
$
|
282,825
|
|
|
$
|
71
|
|
|
|
0.10
|
%
|
|
$
|
361,894
|
|
|
$
|
89
|
|
|
|
0.10
|
%
|
Money Market and
Savings Deposits
|
|
|
411,973
|
|
|
|
2,922
|
|
|
|
2.85
|
%
|
|
|
448,870
|
|
|
|
1,773
|
|
|
|
1.60
|
%
|
Time
Deposits
|
|
|
341,083
|
|
|
|
4,050
|
|
|
|
4.78
|
%
|
|
|
127,386
|
|
|
|
648
|
|
|
|
2.06
|
%
|
Total Interest-Bearing
Deposits
|
|
|
1,035,881
|
|
|
|
7,043
|
|
|
|
2.73
|
%
|
|
|
938,150
|
|
|
|
2,510
|
|
|
|
1.09
|
%
|
Borrowings
|
|
|
42,154
|
|
|
|
486
|
|
|
|
4.64
|
%
|
|
|
32,978
|
|
|
|
386
|
|
|
|
—
|
|
Federal funds
purchased
|
|
|
495
|
|
|
|
7
|
|
|
|
5.69
|
%
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Junior subordinated
debt
|
|
|
3,465
|
|
|
|
88
|
|
|
|
10.21
|
%
|
|
|
3,417
|
|
|
|
61
|
|
|
|
7.24
|
%
|
Total Interest-Bearing
Liabilities
|
|
|
1,081,995
|
|
|
|
7,624
|
|
|
|
2.83
|
%
|
|
|
974,545
|
|
|
|
2,957
|
|
|
|
1.23
|
%
|
Non-Interest-Bearing
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand
deposits
|
|
|
368,535
|
|
|
|
|
|
|
|
|
|
464,801
|
|
|
|
|
|
|
|
Other
liabilities
|
|
|
11,537
|
|
|
|
|
|
|
|
|
|
8,989
|
|
|
|
|
|
|
|
Total
Liabilities
|
|
|
1,462,067
|
|
|
|
|
|
|
|
|
|
1,448,335
|
|
|
|
|
|
|
|
Shareholders'
Equity
|
|
|
153,306
|
|
|
|
|
|
|
|
|
|
133,668
|
|
|
|
|
|
|
|
Total Liabilities &
Shareholders' Equity
|
|
$
|
1,615,373
|
|
|
|
|
|
|
|
|
$
|
1,582,003
|
|
|
|
|
|
|
|
Net Interest Income
(FTE)
|
|
|
|
|
$
|
11,023
|
|
|
|
|
|
|
|
|
$
|
13,500
|
|
|
|
|
Interest Rate Spread
2
|
|
|
|
|
|
|
|
|
2.12
|
%
|
|
|
|
|
|
|
|
|
3.29
|
%
|
Cost of
Funds
|
|
|
|
|
|
|
|
|
2.11
|
%
|
|
|
|
|
|
|
|
|
0.83
|
%
|
Interest Expense as a
Percentage of
Average Earning Assets
|
|
|
|
|
|
|
|
|
2.03
|
%
|
|
|
|
|
|
|
|
|
0.81
|
%
|
Net Interest Margin
(FTE) 3
|
|
|
|
|
|
|
|
|
2.93
|
%
|
|
|
|
|
|
|
|
|
3.71
|
%
|
|
|
1
|
Tax-exempt income for
investment securities has been adjusted to a fully tax-equivalent
basis (FTE), using a Federal income tax rate of 21%.
|
|
Refer to the
Reconcilement of Non-GAAP Measures table at the end of this
release.
|
2
|
Interest spread is the
average yield earned on earning assets less the average rate paid
on interest-bearing liabilities.
|
3
|
Net interest margin
(FTE) is net interest income expressed as a percentage of average
earning assets.
|
VIRGINIA NATIONAL
BANKSHARES CORPORATION
RECONCILIATION OF
CERTAIN QUARTERLY NON-GAAP FINANCIAL MEASURES
(dollars in
thousands, except per share data)
(Unaudited)
|
|
|
|
For the Three Months
Ended
|
|
|
|
March 31,
2024
|
|
|
December
31,
2023
|
|
|
September
30,
2023
|
|
|
June
30,
2023
|
|
|
March
31,
2023
|
|
Fully tax-equivalent
measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
income
|
|
$
|
10,936
|
|
|
$
|
10,753
|
|
|
$
|
11,100
|
|
|
$
|
13,703
|
|
|
$
|
13,413
|
|
Fully tax-equivalent
adjustment
|
|
|
87
|
|
|
|
86
|
|
|
|
87
|
|
|
|
86
|
|
|
|
87
|
|
Net interest income
(FTE) 1
|
|
$
|
11,023
|
|
|
$
|
10,839
|
|
|
$
|
11,187
|
|
|
$
|
13,789
|
|
|
$
|
13,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
2
|
|
|
67.2
|
%
|
|
|
64.4
|
%
|
|
|
60.7
|
%
|
|
|
54.4
|
%
|
|
|
56.5
|
%
|
Fully tax-equivalent
adjustment
|
|
|
-0.4
|
%
|
|
|
-0.4
|
%
|
|
|
-0.4
|
%
|
|
|
-0.3
|
%
|
|
|
-0.3
|
%
|
Efficiency ratio (FTE)
3
|
|
|
66.8
|
%
|
|
|
64.0
|
%
|
|
|
60.3
|
%
|
|
|
54.1
|
%
|
|
|
56.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest
margin
|
|
|
2.91
|
%
|
|
|
2.87
|
%
|
|
|
3.02
|
%
|
|
|
3.81
|
%
|
|
|
3.69
|
%
|
Fully tax-equivalent
adjustment
|
|
|
0.02
|
%
|
|
|
0.02
|
%
|
|
|
0.02
|
%
|
|
|
0.02
|
%
|
|
|
0.02
|
%
|
Net interest margin
(FTE) 1
|
|
|
2.93
|
%
|
|
|
2.89
|
%
|
|
|
3.04
|
%
|
|
|
3.83
|
%
|
|
|
3.71
|
%
|
|
|
|
As of
|
|
|
|
March 31,
2024
|
|
|
December
31,
2023
|
|
|
September
30,
2023
|
|
|
June
30,
2023
|
|
|
March
31,
2023
|
|
Other financial
measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book value per
share
|
|
$
|
28.31
|
|
|
$
|
28.52
|
|
|
$
|
25.29
|
|
|
$
|
26.54
|
|
|
$
|
26.50
|
|
Impact of intangible
assets 4
|
|
|
(2.32)
|
|
|
|
(2.40)
|
|
|
|
(2.46)
|
|
|
|
(2.53)
|
|
|
|
(2.62)
|
|
Tangible book value per
share (non-GAAP)
|
|
$
|
25.99
|
|
|
$
|
26.12
|
|
|
$
|
22.83
|
|
|
$
|
24.01
|
|
|
$
|
23.88
|
|
|
|
1
|
FTE calculations use a
Federal income tax rate of 21%.
|
2
|
The efficiency ratio,
GAAP basis, is computed by dividing noninterest expense by the sum
of net interest income and noninterest income.
|
3
|
The efficiency ratio,
FTE, is computed by dividing noninterest expense by the sum of net
interest income (FTE) and noninterest income.
|
4
|
Intangible assets
include goodwill and core deposit intangible assets, net of
accumulated amortization, for all periods
presented.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/virginia-national-bankshares-corporation-announces-2024-first-quarter-earnings-302123975.html
SOURCE Virginia National Bankshares Corporation