株探米国株
日本語 英語
エドガーで原本を確認する
0001572334false00015723342024-10-172024-10-17

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 17, 2024

 

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

(Exact name of Registrant as Specified in Its Charter)

 

 

Virginia

001-40305

46-2331578

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

404 People Place

 

Charlottesville, Virginia

 

22911

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: (434) 817-8621

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class

 

Trading
Symbol(s)

 


Name of each exchange on which registered

Common Stock

 

VABK

 

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 


Item 2.02 Results of Operations and Financial Condition.

On October 17, 2024, Virginia National Bankshares Corporation (the “Company”) issued a press statement announcing the consolidated earnings for the quarter ended September 30, 2024.

A copy of the press statement is furnished as Exhibit 99.1 to this Form 8-K and incorporated herein by reference.

The information in this Form 8-K, and the exhibit hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits.

Exhibit No. Description of Exhibit

99.1

Press statement issued by Virginia National Bankshares Corporation on October 17, 2024.

 

 

104

 Cover Page Interactive Data File (embedded within the Inline XBRL document).

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

 

 

 

 

Date:

October 17, 2024

By:

/s/ Tara Y. Harrison

 

 

 

Tara Y. Harrison
Executive Vice President and Chief Financial Officer

 


EX-99.1 2 vabk-ex99_1.htm EX-99.1 EX-99.1

 

Exhibit 99.1

img2203825_0.jpg

FOR IMMEDIATE RELEASE

INVESTOR RELATIONS CONTACT:

 

Tara Y. Harrison (434) 817-8587

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

ANNOUNCES 2024 THIRD QUARTER EARNINGS

Charlottesville, VA – October 17, 2024 - Virginia National Bankshares Corporation (NASDAQ: VABK) (the “Company”) today reported quarterly net income of $4.6 million, or $0.85 per diluted share, for the quarter ended September 30, 2024, compared to $4.7 million, or $0.86 per diluted share, recognized for the quarter ended September 30, 2023. For the nine months ended September 30, 2024, the Company recognized net income of $12.4 million, or $2.30 per diluted share, compared to $16.1 million, or $2.99 per diluted share, for the nine months ended September 30, 2023.

The decline in year-to-date 2024 net income compared to 2023 is primarily the result of 1) increased cost of funds and 2) the receipt in the prior year of bank-owned life insurance proceeds as a result of the death of a former employee, which was offset by an increase in interest income and a decline in operating expenses.

President and Chief Executive Officer's comments: "Our measures to reduce ongoing overhead costs are paying off for us as evidenced through reduced noninterest expenses," stated Glenn W. Rust, President and Chief Executive Officer. "In addition, we continue to put new loans on the books, increasing loan balances 11% during 2024 and 19% year-over-year, and our credit quality metrics remain strong. Our capital and liquidity positions continue to be solid and stable."

Key Performance Indicators

Third Quarter 2024 Compared to Second Quarter 2024

Return on average assets increased to 1.15% from 1.05%
Return on average equity increased to 11.44% from 11.07%
Net interest margin (FTE)1 improved to 3.24% from 3.04%
Loan-to-deposit ratio increased to 88.1% from 84.3%
Efficiency ratio (FTE)1 improved to 58.6% from 62.7%

September 2024 Balance Sheet Highlights

The Company continued to experience loan growth in the third quarter of 2024. Gross loans outstanding as of September 30, 2024 totaled $1.2 billion, an increase of $122.8 million, or 11.2%, compared to December 31, 2023 and an increase of $195.0 million, or 19.1%, compared to September 30, 2023.
As of September 30, 2024, the Company had unused borrowing facilities in place of approximately $160.4 million and held no brokered deposits.
Securities balances declined $141.9 million from December 31, 2023 to September 30, 2024; funds from the maturities of investments were repurposed to higher yielding assets in the form of loans.
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 $145.6 million as of September 30, 2024, $151.5 million as of December 31, 2023 and $128.7 million as of September 30, 2023.

_____________________________________________________________________

1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.

Page 1 of 10

 


 

Total deposits decreased $29.2 million, or 2.1% from December 31, 2023 to September 30, 2024 and increased $9.6 million, or 0.7% year-over-year.
Outstanding borrowings declined $14.0 million, or 21.1%, from December 31, 2023 to September 30, 2024, as management made a concerted effort to stabilize overall cost of funds.

Loans and Asset Quality

Credit performance remains strong with nonperforming assets as a percentage of total assets of 0.33% as of September 30, 2024, 0.17% as of December 31, 2023 and 0.13% as of September 30, 2023.
Nonperforming assets amounted to $5.3 million as of September 30, 2024, compared to $2.7 million as of December 31, 2023 and $2.0 million as of September 30, 2023;
o
Ten loans to nine borrowers are in non-accrual status, totaling $2.1 million, as of September 30, 2024, compared to $1.9 million as of December 31, 2023 and $1.1 million as of September 30, 2023.
o
Loans 90 days or more past due and still accruing interest amounted to $3.2 million as of September 30, 2024, compared to $880 thousand as of December 31, 2023 and $854 thousand as of September 30, 2023. The past due balance as of September 30, 2024 is comprised of four loans totaling $3.1 million which are 100% government-guaranteed, and four student loans totaling $66 thousand.
o
The Company currently holds no other real estate owned.
The period-end Allowance for Credit Losses (“ACL”) as a percentage of total loans was 0.70% as of September 30, 2024, 0.77% as of December 31, 2023 and 0.76% as of September 30, 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 $111.1 million during the first nine months of 2024 and have increased $141.3 million since September 30, 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 $7.3 million as of September 30, 2024.
For the three months ended September 30, 2024, the Company recorded a net recovery of provision for credit losses of $114 thousand, as the recovery of a previously charged-off loan nearly offset the increase in provision required for new loan balances; this balance includes a $111 thousand recovery of provision for unfunded reserves, as a result of a decline in unfunded construction commitments.

Net Interest Income

Net interest income for the three months ended September 30, 2024 of $12.0 million increased $924 thousand, or 8.3%, compared to the three months ended September 30, 2023, as the increase in interest income earned on assets outweighed the interest expense on deposit accounts and borrowings.
Net interest margin (FTE), (a non-GAAP financial measure)1, for the three months ended September 30, 2024 was 3.24%, compared to 2.89% and 3.04% for the three months ended December 31, 2023 and the three months ended September 30, 2023, respectively. The increase as compared to the third quarter of 2023 was primarily due to the increase in yield on loans, described below.
Yield on loans was 5.85% for the three months ended September 30, 2024, compared to 5.53% for the prior year same period, and was 5.73% for the nine months ended September 30, 2024, compared to 5.81% for the prior year same period. The accretion of the credit mark related to purchased loans positively impacted interest income by 25 bps in the third quarter of 2024, compared to 27 bps in the third quarter of 2023.
The overall cost of funds, including noninterest-bearing deposits, of 207 bps incurred in the three months ended September 30, 2024 increased 35 bps from 172 bps in the same period in the prior year. Overall, the cost of interest-bearing deposits increased period over period, from a cost of 226 bps to 271 bps. Management believes that the Bank's cost of funds stabilized during the first half of 2024, as the cost of funds and cost of interest bearing deposits is relatively unchanged during the nine months ended September 30, 2024.

__________________________________________________________________

1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.

Page 2 of 10

 


 

Noninterest Income

Noninterest income for the three months ended September 30, 2024 decreased $1.2 million, or 45.1%, compared to the three months ended September 30, 2023, primarily due to the recognition of bank-owned life insurance proceeds during the prior period due to the death of a former employee, as well as lower wealth management, deposit account, debit card, credit card and ATM fees.

Noninterest Expense

Noninterest expense for the three months ended September 30, 2024 decreased $397 thousand, or 4.8%, compared to the three months ended September 30, 2023. This decrease is primarily the result of lower compensation and occupancy costs, as a result of right-sizing the branch network from the merger, and reduced marketing, advertising and promotion expense.

Book Value

Book value per share increased to $30.89 as of September 30, 2024, compared to $25.29 as of September 30, 2023, and tangible book value per share (a non-GAAP financial measure)1 was $28.68 as of September 30, 2024 compared to $22.83 as of September 30, 2023. These values increased as net retained income increased and unrealized losses in the investment portfolio declined period over period.

Income Taxes

The effective tax rates amounted to 18.5% and 15.0% for the three months ended September 30, 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.

Dividends

Cash dividends of $1.8 million, or $0.33 per share, were declared and paid during the third quarter of 2024.

Share Repurchase Plan

Year-to-date, the Company has repurchased 20,350 shares at an average price of $27.42 per share. No shares were repurchased during the third quarter of 2024.

_____________________________________________________________________

1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.

 

Page 3 of 10

 


 

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, or more important than, 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.

 

Page 4 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except share and per share data)

 

 

September 30, 2024

 

 

December 31, 2023*

 

 

September 30, 2023

 

 

(Unaudited)

 

 

 

 

 

(Unaudited)

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

$

10,188

 

 

$

18,074

 

 

$

7,416

 

Interest-bearing deposits in other banks

 

8,977

 

 

 

10,316

 

 

 

9,959

 

Federal funds sold

 

-

 

 

 

-

 

 

 

1,015

 

Securities:

 

 

 

 

 

 

 

 

Available for sale (AFS), at fair value

 

279,323

 

 

 

420,595

 

 

 

390,816

 

Restricted securities, at cost

 

7,737

 

 

 

8,385

 

 

 

7,269

 

Total securities

 

287,060

 

 

 

428,980

 

 

 

398,085

 

Loans, net of deferred fees and costs

 

1,215,512

 

 

 

1,092,665

 

 

 

1,020,518

 

Allowance for credit losses

 

(8,523

)

 

 

(8,395

)

 

 

(7,799

)

Loans, net

 

1,206,989

 

 

 

1,084,270

 

 

 

1,012,719

 

Premises and equipment, net

 

15,562

 

 

 

16,195

 

 

 

16,298

 

Bank owned life insurance

 

39,762

 

 

 

38,904

 

 

 

38,635

 

Goodwill

 

7,768

 

 

 

7,768

 

 

 

7,768

 

Core deposit intangible, net

 

4,099

 

 

 

5,093

 

 

 

5,448

 

Right of use asset, net

 

5,921

 

 

 

6,748

 

 

 

7,110

 

Deferred tax asset, net

 

13,548

 

 

 

15,382

 

 

 

19,567

 

Accrued interest receivable and other assets

 

14,906

 

 

 

14,287

 

 

 

38,559

 

Total assets

$

1,614,780

 

 

$

1,646,017

 

 

$

1,562,579

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Demand deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

$

359,900

 

 

$

372,857

 

 

$

399,158

 

Interest-bearing

 

258,439

 

 

 

305,541

 

 

 

287,480

 

Money market and savings deposit accounts

 

431,707

 

 

 

412,119

 

 

 

406,189

 

Certificates of deposit and other time deposits

 

329,857

 

 

 

318,581

 

 

 

277,471

 

Total deposits

 

1,379,903

 

 

 

1,409,098

 

 

 

1,370,298

 

Federal funds purchased

 

3,112

 

 

 

3,462

 

 

 

-

 

Borrowings

 

52,500

 

 

 

66,500

 

 

 

43,000

 

Junior subordinated debt, net

 

3,495

 

 

 

3,459

 

 

 

3,448

 

Lease liability

 

5,748

 

 

 

6,504

 

 

 

6,824

 

Accrued interest payable and other liabilities

 

4,113

 

 

 

3,954

 

 

 

3,282

 

Total liabilities

 

1,448,871

 

 

 

1,492,977

 

 

 

1,426,852

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $2.50 par value

 

-

 

 

 

-

 

 

 

-

 

Common stock, $2.50 par value

 

13,257

 

 

 

13,258

 

 

 

13,253

 

Capital surplus

 

106,166

 

 

 

106,045

 

 

 

105,862

 

Retained earnings

 

80,789

 

 

 

73,781

 

 

 

72,384

 

Accumulated other comprehensive loss

 

(34,303

)

 

 

(40,044

)

 

 

(55,772

)

Total shareholders' equity

 

165,909

 

 

 

153,040

 

 

 

135,727

 

Total liabilities and shareholders' equity

$

1,614,780

 

 

$

1,646,017

 

 

$

1,562,579

 

 

 

 

 

 

 

 

 

 

Common shares outstanding

 

5,370,912

 

 

 

5,365,982

 

 

 

5,365,982

 

Common shares authorized

 

10,000,000

 

 

 

10,000,000

 

 

 

10,000,000

 

Preferred shares outstanding

 

-

 

 

 

-

 

 

 

-

 

Preferred shares authorized

 

2,000,000

 

 

 

2,000,000

 

 

 

2,000,000

 

 

 

* Derived from audited consolidated financial statements

Page 5 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share and share data)

(Unaudited)

 

 

For the three months ended

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

September 30, 2024

 

 

September 30, 2023

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

17,378

 

 

$

13,748

 

 

$

49,281

 

 

$

41,409

 

Federal funds sold

 

 

136

 

 

 

133

 

 

 

535

 

 

 

143

 

Other interest-bearing deposits

 

 

50

 

 

 

64

 

 

 

165

 

 

 

442

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,414

 

 

 

2,848

 

 

 

5,349

 

 

 

8,674

 

Tax exempt

 

 

326

 

 

 

327

 

 

 

979

 

 

 

983

 

Dividends

 

 

102

 

 

 

94

 

 

 

320

 

 

 

265

 

Total interest and dividend income

 

 

19,406

 

 

 

17,214

 

 

 

56,629

 

 

 

51,916

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

66

 

 

 

78

 

 

 

205

 

 

 

273

 

Money market and savings deposits

 

 

2,990

 

 

 

2,739

 

 

 

8,864

 

 

 

6,709

 

Certificates and other time deposits

 

 

3,915

 

 

 

2,685

 

 

 

11,947

 

 

 

5,109

 

Borrowings

 

 

313

 

 

 

505

 

 

 

1,187

 

 

 

1,271

 

Federal funds purchased

 

 

9

 

 

 

21

 

 

 

25

 

 

 

112

 

Junior subordinated debt

 

 

89

 

 

 

86

 

 

 

260

 

 

 

226

 

Total interest expense

 

 

7,382

 

 

 

6,114

 

 

 

22,488

 

 

 

13,700

 

Net interest income

 

 

12,024

 

 

 

11,100

 

 

 

34,141

 

 

 

38,216

 

Recovery of credit losses

 

 

(114

)

 

 

(73

)

 

 

(474

)

 

 

(60

)

Net interest income after recovery of credit losses

 

 

12,138

 

 

 

11,173

 

 

 

34,615

 

 

 

38,276

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

 

 

Wealth management fees

 

 

239

 

 

 

419

 

 

 

905

 

 

 

1,220

 

Deposit account fees

 

 

317

 

 

 

404

 

 

 

1,042

 

 

 

1,204

 

Debit/credit card and ATM fees

 

 

474

 

 

 

535

 

 

 

1,485

 

 

 

1,742

 

Bank owned life insurance income

 

 

294

 

 

 

981

 

 

 

858

 

 

 

1,494

 

Gains (losses) on sales of assets, net

 

 

-

 

 

 

132

 

 

 

36

 

 

 

132

 

Gain on early redemption of debt

 

 

-

 

 

 

-

 

 

 

379

 

 

 

-

 

Gain on termination of interest rate swap

 

 

-

 

 

 

-

 

 

 

-

 

 

 

460

 

Losses on sales of AFS, net

 

 

-

 

 

 

-

 

 

 

(4

)

 

 

(206

)

Other

 

 

128

 

 

 

173

 

 

 

620

 

 

 

919

 

Total noninterest income

 

 

1,452

 

 

 

2,644

 

 

 

5,321

 

 

 

6,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

3,769

 

 

 

3,936

 

 

 

11,771

 

 

 

12,049

 

Net occupancy

 

 

919

 

 

 

991

 

 

 

2,756

 

 

 

3,099

 

Equipment

 

 

176

 

 

 

195

 

 

 

514

 

 

 

589

 

Bank franchise tax

 

 

366

 

 

 

292

 

 

 

1,051

 

 

 

929

 

Computer software

 

 

219

 

 

 

185

 

 

 

703

 

 

 

590

 

Data processing

 

 

707

 

 

 

623

 

 

 

2,025

 

 

 

2,171

 

FDIC deposit insurance assessment

 

 

125

 

 

 

220

 

 

 

500

 

 

 

540

 

Marketing, advertising and promotion

 

 

166

 

 

 

262

 

 

 

571

 

 

 

912

 

Professional fees

 

 

189

 

 

 

202

 

 

 

631

 

 

 

592

 

Core deposit intangible amortization

 

 

319

 

 

 

368

 

 

 

994

 

 

 

1,138

 

Other

 

 

988

 

 

 

1,066

 

 

 

3,368

 

 

 

3,156

 

Total noninterest expense

 

 

7,943

 

 

 

8,340

 

 

 

24,884

 

 

 

25,765

 

Income before income taxes

 

 

5,647

 

 

 

5,477

 

 

 

15,052

 

 

 

19,476

 

Provision for income taxes

 

 

1,047

 

 

 

824

 

 

 

2,647

 

 

 

3,381

 

Net income

 

$

4,600

 

 

$

4,653

 

 

$

12,405

 

 

$

16,095

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share, basic

 

$

0.86

 

 

$

0.87

 

 

$

2.31

 

 

$

3.00

 

Net income per common share, diluted

 

$

0.85

 

 

$

0.86

 

 

$

2.30

 

 

$

2.99

 

Weighted average common shares outstanding, basic

 

 

5,370,912

 

 

 

5,365,982

 

 

 

5,371,616

 

 

 

5,354,086

 

Weighted average common shares outstanding, diluted

 

 

5,396,936

 

 

 

5,395,483

 

 

 

5,387,537

 

 

 

5,382,145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Page 6 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

FINANCIAL HIGHLIGHTS

(dollars in thousands, except share and per share data)

(Unaudited)

 

 

At or For the Three Months Ended

 

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

September 30, 2023

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4,600

 

 

$

4,159

 

 

$

3,646

 

 

$

3,168

 

 

$

4,653

 

Net income per weighted average share, basic

 

$

0.86

 

 

$

0.77

 

 

$

0.68

 

 

$

0.59

 

 

$

0.87

 

Net income per weighted average share, diluted

 

$

0.85

 

 

$

0.77

 

 

$

0.68

 

 

$

0.59

 

 

$

0.86

 

Weighted average shares outstanding, basic

 

 

5,370,912

 

 

 

5,377,055

 

 

 

5,366,890

 

 

 

5,365,982

 

 

 

5,365,982

 

Weighted average shares outstanding, diluted

 

 

5,396,936

 

 

 

5,385,770

 

 

 

5,380,081

 

 

 

5,394,713

 

 

 

5,395,483

 

Actual shares outstanding

 

 

5,370,912

 

 

 

5,370,912

 

 

 

5,390,388

 

 

 

5,365,982

 

 

 

5,365,982

 

Tangible book value per share at period end (non-GAAP) 5

 

$

28.68

 

 

$

26.43

 

 

$

25.99

 

 

$

26.12

 

 

$

22.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets 1

 

 

1.15

%

 

 

1.05

%

 

 

0.91

%

 

 

0.79

%

 

 

1.18

%

Return on average equity 1

 

 

11.44

%

 

 

11.07

%

 

 

9.57

%

 

 

9.03

%

 

 

12.91

%

Net interest margin (FTE) 2

 

 

3.24

%

 

 

3.04

%

 

 

2.93

%

 

 

2.89

%

 

 

3.04

%

Efficiency ratio (FTE) 3

 

 

58.6

%

 

 

62.7

%

 

 

66.8

%

 

 

64.0

%

 

 

60.3

%

Loan-to-deposit ratio

 

 

88.1

%

 

 

84.3

%

 

 

78.8

%

 

 

77.5

%

 

 

74.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

12,024

 

 

$

11,181

 

 

$

10,936

 

 

$

10,753

 

 

$

11,100

 

Net interest income (FTE) 2

 

$

12,111

 

 

$

11,268

 

 

$

11,023

 

 

$

10,839

 

 

$

11,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

11.81

%

 

 

11.47

%

 

 

11.24

%

 

 

11.13

%

 

 

11.26

%

Total risk-based capital ratio

 

 

18.88

%

 

 

18.64

%

 

 

18.49

%

 

 

18.24

%

 

 

18.76

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets and Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average earning assets

 

$

1,487,182

 

 

$

1,491,821

 

 

$

1,513,924

 

 

$

1,487,910

 

 

$

1,460,555

 

Average gross loans

 

$

1,181,447

 

 

$

1,144,350

 

 

$

1,117,570

 

 

$

1,061,297

 

 

$

986,480

 

Fair value mark on acquired loans

 

$

7,301

 

 

$

8,237

 

 

$

8,811

 

 

$

9,399

 

 

$

9,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

8,028

 

 

$

8,289

 

 

$

8,395

 

 

$

7,799

 

 

$

7,863

 

Provision for (recovery of) credit losses

 

 

(3

)

 

 

(518

)

 

 

11

 

 

 

713

 

 

 

2

 

Charge-offs

 

 

(272

)

 

 

(208

)

 

 

(184

)

 

 

(207

)

 

 

(199

)

Recoveries

 

 

770

 

 

 

465

 

 

 

67

 

 

 

90

 

 

 

133

 

Net recoveries (charge-offs)

 

 

498

 

 

 

257

 

 

 

(117

)

 

 

(117

)

 

 

(66

)

End of period

 

$

8,523

 

 

$

8,028

 

 

$

8,289

 

 

$

8,395

 

 

$

7,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

2,113

 

 

$

2,365

 

 

$

2,178

 

 

$

1,852

 

 

$

1,143

 

Loans 90 days or more past due and still accruing

 

 

3,214

 

 

 

1,596

 

 

 

876

 

 

 

880

 

 

 

854

 

Total nonperforming assets (NPA) 4

 

$

5,327

 

 

$

3,961

 

 

$

3,054

 

 

$

2,732

 

 

$

1,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPA as a % of total assets

 

 

0.33

%

 

 

0.25

%

 

 

0.19

%

 

 

0.17

%

 

 

0.13

%

NPA as a % of gross loans

 

 

0.44

%

 

 

0.34

%

 

 

0.27

%

 

 

0.25

%

 

 

0.20

%

ACL to gross loans

 

 

0.70

%

 

 

0.69

%

 

 

0.73

%

 

 

0.77

%

 

 

0.76

%

Non-accruing loans to gross loans

 

 

0.17

%

 

 

0.20

%

 

 

0.19

%

 

 

0.17

%

 

 

0.11

%

Net charge-offs (recoveries) to average loans 1

 

 

-0.17

%

 

 

-0.09

%

 

 

0.04

%

 

 

0.04

%

 

 

0.03

%

 

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.

 

Page 7 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

(dollars in thousands)

(Unaudited)

 

 

 

For the three months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

 

Average

 

 

Income/

 

 

Average

 

 

Average

 

 

Income/

 

 

Average

 

 

 

Balance

 

 

Expense

 

 

Yield/Cost

 

 

Balance

 

 

Expense

 

 

Yield/Cost

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities and Dividends

 

$

221,548

 

 

$

1,516

 

 

 

2.74

%

 

$

387,180

 

 

$

2,942

 

 

 

3.04

%

Tax Exempt Securities 1

 

 

66,334

 

 

 

413

 

 

 

2.49

%

 

 

66,835

 

 

 

414

 

 

 

2.48

%

Total Securities 1

 

 

287,882

 

 

 

1,929

 

 

 

2.68

%

 

 

454,015

 

 

 

3,356

 

 

 

2.96

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

905,275

 

 

 

13,348

 

 

 

5.87

%

 

 

843,477

 

 

 

11,612

 

 

 

5.46

%

Commercial

 

 

238,407

 

 

 

3,418

 

 

 

5.70

%

 

 

103,059

 

 

 

1,394

 

 

 

5.37

%

Consumer

 

 

37,765

 

 

 

612

 

 

 

6.45

%

 

 

39,945

 

 

 

742

 

 

 

7.37

%

      Total Loans

 

 

1,181,447

 

 

 

17,378

 

 

 

5.85

%

 

 

986,481

 

 

 

13,748

 

 

 

5.53

%

Fed Funds Sold

 

 

9,875

 

 

 

136

 

 

 

5.48

%

 

 

9,569

 

 

 

133

 

 

 

5.51

%

Other interest-bearing deposits

 

 

7,978

 

 

 

50

 

 

 

2.49

%

 

 

10,491

 

 

 

64

 

 

 

2.42

%

Total Earning Assets

 

 

1,487,182

 

 

 

19,493

 

 

 

5.21

%

 

 

1,460,556

 

 

 

17,301

 

 

 

4.70

%

Less: Allowance for Credit Losses

 

 

(8,134

)

 

 

 

 

 

 

 

 

(7,907

)

 

 

 

 

 

 

Total Non-Earning Assets

 

 

106,616

 

 

 

 

 

 

 

 

 

114,792

 

 

 

 

 

 

 

Total Assets

 

$

1,585,664

 

 

 

 

 

 

 

 

$

1,567,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

261,961

 

 

$

66

 

 

 

0.10

%

 

$

304,969

 

 

$

78

 

 

 

0.10

%

Money Market and Savings Deposits

 

 

425,026

 

 

 

2,990

 

 

 

2.80

%

 

 

407,213

 

 

 

2,739

 

 

 

2.67

%

Time Deposits

 

 

334,768

 

 

 

3,915

 

 

 

4.65

%

 

 

252,917

 

 

 

2,685

 

 

 

4.21

%

Total Interest-Bearing Deposits

 

 

1,021,755

 

 

 

6,971

 

 

 

2.71

%

 

 

965,099

 

 

 

5,502

 

 

 

2.26

%

Borrowings

 

 

25,634

 

 

 

313

 

 

 

4.86

%

 

 

37,648

 

 

 

505

 

 

 

5.32

%

Federal funds purchased

 

 

616

 

 

 

9

 

 

 

5.81

%

 

 

1,300

 

 

 

21

 

 

 

6.41

%

Junior subordinated debt

 

 

3,487

 

 

 

89

 

 

 

10.15

%

 

 

3,443

 

 

 

86

 

 

 

9.91

%

Total Interest-Bearing Liabilities

 

 

1,051,492

 

 

 

7,382

 

 

 

2.79

%

 

 

1,007,490

 

 

 

6,114

 

 

 

2.41

%

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

363,929

 

 

 

 

 

 

 

 

 

406,518

 

 

 

 

 

 

 

Other liabilities

 

 

10,347

 

 

 

 

 

 

 

 

 

10,422

 

 

 

 

 

 

 

Total Liabilities

 

 

1,425,768

 

 

 

 

 

 

 

 

 

1,424,430

 

 

 

 

 

 

 

Shareholders' Equity

 

 

159,896

 

 

 

 

 

 

 

 

 

143,011

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,585,664

 

 

 

 

 

 

 

 

$

1,567,441

 

 

 

 

 

 

 

Net Interest Income (FTE)

 

 

 

 

$

12,111

 

 

 

 

 

 

 

 

$

11,187

 

 

 

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

2.42

%

 

 

 

 

 

 

 

 

2.29

%

Cost of Funds

 

 

 

 

 

 

 

 

2.07

%

 

 

 

 

 

 

 

 

1.72

%

Interest Expense as a Percentage of
     Average Earning Assets

 

 

 

 

 

 

 

 

1.97

%

 

 

 

 

 

 

 

 

1.66

%

Net Interest Margin (FTE) 3

 

 

 

 

 

 

 

 

3.24

%

 

 

 

 

 

 

 

 

3.04

%

 

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.

 

 

Page 8 of 10

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)

(dollars in thousands)

(Unaudited)

 

 

 

For the nine months ended

 

 

 

September 30, 2024

 

 

September 30, 2023

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

 

Average

 

 

Income/

 

 

Average

 

 

Average

 

 

Income/

 

 

Average

 

 

 

Balance

 

 

Expense

 

 

Yield/Cost

 

 

Balance

 

 

Expense

 

 

Yield/Cost

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Earning Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable Securities and Dividends

 

$

262,029

 

 

$

5,669

 

 

 

2.88

%

 

$

418,367

 

 

$

8,939

 

 

 

2.85

%

Tax Exempt Securities 1

 

 

66,462

 

 

 

1,240

 

 

 

2.49

%

 

 

66,957

 

 

 

1,245

 

 

 

2.48

%

Total Securities 1

 

 

328,491

 

 

 

6,909

 

 

 

2.80

%

 

 

485,324

 

 

 

10,184

 

 

 

2.80

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

903,786

 

 

 

38,373

 

 

 

5.67

%

 

 

827,902

 

 

 

36,077

 

 

 

5.83

%

Commercial

 

 

206,420

 

 

 

8,923

 

 

 

5.77

%

 

 

83,393

 

 

 

3,103

 

 

 

4.97

%

Consumer

 

 

37,706

 

 

 

1,985

 

 

 

7.03

%

 

 

42,094

 

 

 

2,229

 

 

 

7.08

%

      Total Loans

 

 

1,147,912

 

 

 

49,281

 

 

 

5.73

%

 

 

953,389

 

 

 

41,409

 

 

 

5.81

%

Fed Funds Sold

 

 

13,101

 

 

 

535

 

 

 

5.45

%

 

 

3,527

 

 

 

143

 

 

 

5.42

%

Other interest-bearing deposits

 

 

8,002

 

 

 

165

 

 

 

2.75

%

 

 

17,444

 

 

 

442

 

 

 

3.39

%

Total Earning Assets

 

 

1,497,506

 

 

 

56,890

 

 

 

5.07

%

 

 

1,459,684

 

 

 

52,178

 

 

 

4.78

%

Less: Allowance for Credit Losses

 

 

(8,381

)

 

 

 

 

 

 

 

 

(7,933

)

 

 

 

 

 

 

Total Non-Earning Assets

 

 

109,762

 

 

 

 

 

 

 

 

 

114,387

 

 

 

 

 

 

 

Total Assets

 

$

1,598,887

 

 

 

 

 

 

 

 

$

1,566,138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Bearing Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Checking

 

$

271,102

 

 

$

205

 

 

 

0.10

%

 

$

332,587

 

 

$

273

 

 

 

0.11

%

Money Market and Savings Deposits

 

 

419,586

 

 

 

8,864

 

 

 

2.82

%

 

 

423,547

 

 

 

6,709

 

 

 

2.12

%

Time Deposits

 

 

338,154

 

 

 

11,947

 

 

 

4.72

%

 

 

192,139

 

 

 

5,109

 

 

 

3.56

%

Total Interest-Bearing Deposits

 

 

1,028,842

 

 

 

21,016

 

 

 

2.73

%

 

 

948,273

 

 

 

12,091

 

 

 

1.70

%

Borrowings

 

 

32,706

 

 

 

1,187

 

 

 

4.85

%

 

 

33,289

 

 

 

1,271

 

 

 

5.10

%

Federal funds purchased

 

 

558

 

 

 

25

 

 

 

5.98

%

 

 

2,927

 

 

 

112

 

 

 

5.12

%

Junior subordinated debt

 

 

3,476

 

 

 

260

 

 

 

9.99

%

 

 

3,430

 

 

 

226

 

 

 

8.81

%

Total Interest-Bearing Liabilities

 

 

1,065,582

 

 

 

22,488

 

 

 

2.82

%

 

 

987,919

 

 

 

13,700

 

 

 

1.85

%

Non-Interest-Bearing Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

 

367,688

 

 

 

 

 

 

 

 

 

428,906

 

 

 

 

 

 

 

Other liabilities

 

 

10,808

 

 

 

 

 

 

 

 

 

9,760

 

 

 

 

 

 

 

Total Liabilities

 

 

1,444,078

 

 

 

 

 

 

 

 

 

1,426,585

 

 

 

 

 

 

 

Shareholders' Equity

 

 

154,809

 

 

 

 

 

 

 

 

 

139,553

 

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

 

$

1,598,887

 

 

 

 

 

 

 

 

$

1,566,138

 

 

 

 

 

 

 

Net Interest Income (FTE)

 

 

 

 

$

34,402

 

 

 

 

 

 

 

 

$

38,478

 

 

 

 

Interest Rate Spread 2

 

 

 

 

 

 

 

 

2.25

%

 

 

 

 

 

 

 

 

2.93

%

Cost of Funds

 

 

 

 

 

 

 

 

2.10

%

 

 

 

 

 

 

 

 

1.29

%

Interest Expense as a Percentage of
     Average Earning Assets

 

 

 

 

 

 

 

 

2.01

%

 

 

 

 

 

 

 

 

1.25

%

Net Interest Margin (FTE) 3

 

 

 

 

 

 

 

 

3.07

%

 

 

 

 

 

 

 

 

3.52

%

 

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.

 

 

 

 

 

 

 

 

 

 

Page 9 of 10

 


 

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

 

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

September 30, 2023

 

Fully tax-equivalent measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

12,024

 

 

$

11,181

 

 

$

10,936

 

 

$

10,753

 

 

$

11,100

 

Fully tax-equivalent adjustment

 

 

87

 

 

 

87

 

 

 

87

 

 

 

86

 

 

 

87

 

Net interest income (FTE) 1

 

$

12,111

 

 

$

11,268

 

 

$

11,023

 

 

$

10,839

 

 

$

11,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio 2

 

 

58.9

%

 

 

63.1

%

 

 

67.2

%

 

 

64.4

%

 

 

60.7

%

Fully tax-equivalent adjustment

 

 

-0.3

%

 

 

-0.4

%

 

 

-0.4

%

 

 

-0.4

%

 

 

-0.4

%

Efficiency ratio (FTE) 3

 

 

58.6

%

 

 

62.7

%

 

 

66.8

%

 

 

64.0

%

 

 

60.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.22

%

 

 

3.01

%

 

 

2.91

%

 

 

2.87

%

 

 

3.02

%

Fully tax-equivalent adjustment

 

 

0.02

%

 

 

0.03

%

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

Net interest margin (FTE) 1

 

 

3.24

%

 

 

3.04

%

 

 

2.93

%

 

 

2.89

%

 

 

3.04

%

 

 

 

 

As of

 

 

 

September 30, 2024

 

 

June 30, 2024

 

 

March 31, 2024

 

 

December 31, 2023

 

 

September 30, 2023

 

Other financial measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

30.89

 

 

$

28.70

 

 

$

28.31

 

 

$

28.52

 

 

$

25.29

 

Impact of intangible assets 4

 

 

(2.21

)

 

 

(2.27

)

 

 

(2.32

)

 

 

(2.40

)

 

 

(2.46

)

Tangible book value per share (non-GAAP)

 

$

28.68

 

 

$

26.43

 

 

$

25.99

 

 

$

26.12

 

 

$

22.83

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

September 30,
2024

 

 

September 30,
2023

 

Fully tax-equivalent measures

 

 

 

 

 

 

Net interest income

 

$

34,141

 

 

$

38,216

 

Fully tax-equivalent adjustment

 

 

261

 

 

 

262

 

Net interest income (FTE) 1

 

$

34,402

 

 

$

38,478

 

 

 

 

 

 

 

Efficiency ratio 2

 

 

63.1

%

 

 

57.0

%

Fully tax-equivalent adjustment

 

 

-0.5

%

 

 

-0.3

%

Efficiency ratio (FTE) 3

 

 

62.6

%

 

 

56.7

%

 

 

 

 

 

 

Net interest margin

 

 

3.05

%

 

 

3.50

%

Fully tax-equivalent adjustment

 

 

0.02

%

 

 

0.02

%

Net interest margin (FTE) 1

 

 

3.07

%

 

 

3.52

%

 

 

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.

 

Page 10 of 10