EX-99.1 2 tm2132025d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

PRESS RELEASE

 

For further information, contact:

David W. Pijor, Esq., Chairman and Chief Executive Officer

Phone: (703) 436-3802

Email: dpijor@fvcbank.com

Patricia A. Ferrick, President

Phone: (703) 436-3822

Email: pferrick@fvcbank.com

 

FOR IMMEDIATE RELEASE – November 4, 2021

 

FVCBankcorp, Inc. Announces Third Quarter 2021 Earnings;

Record Quarterly and Year-to-Date Operating Earnings for 2021

 

 

Fairfax, VA-FVCBankcorp, Inc. (NASDAQ: FVCB) (the “Company”) today reported third quarter 2021 net income of $4.7 million, or $0.32 diluted earnings per share, compared to $3.9 million, or $0.28 diluted earnings per share, for the quarterly period ended September 30, 2020, an increase of 21%. For the nine months ended September 30, 2021, the Company reported net income of $15.4 million, or $1.06 diluted earnings per share, compared to $10.5 million or $0.74 diluted earnings per share, for the same period of 2020, a year-over-year increase of $4.9 million, or 47%. Net income for the three and nine months ended September 30, 2021 include merger-related expenses of $1.1 million which are associated with the Company’s previously announced proposed merger (the “merger”) with Blue Ridge Bankshares, Inc. (NYSEAM:BRBS) (“Blue Ridge”), and $380 thousand of accelerated recognition of debt issuance costs related to its 2016 subordinated debt issuance, which was redeemed at the Company’s option on September 30, 2021.

 

Operating earnings, which exclude merger-related expenses and accelerated debt issuance costs, net of tax, for the three months ended September 30, 2021 and 2020 were $5.8 million and $3.9 million, respectively, an increase of $1.9 million, or 51%. Diluted earnings per share excluding merger-related expenses and accelerated debt issuance costs, net of tax, for the three months ended September 30, 2021 and 2020 were $0.40 and $0.28, respectively. On a linked quarter basis, operating earnings increased $684 thousand, or 13%, for the three months ended September 30, 2021 as compared to the operating earnings of June 30, 2021. Operating earnings return on average assets for the three months ended September 30, 2021 and 2020 was 1.14% and 0.89%, respectively. Operating earnings return on average equity for the three months ended September 30, 2021 and 2020 was 11.46% and 8.44%, respectively. The Company believes that operating earnings is a financial measure that is more reflective of the Company’s operating performance than net income. Operating earnings is determined by methods other than in accordance with U.S. generally accepted accounting principles (“GAAP”). A reconciliation of non-GAAP financial measures to their most comparable financial measures in accordance with GAAP can be found in the tables below.

 

For the nine months ended September 30, 2021 and 2020, operating earnings (which excludes merger-related expenses and accelerated debt issuance costs during 2021, and branch closure costs recorded during 2020) was $16.6 million and $11.0 million, respectively, an increase of $5.6 million, or 50%. Diluted earnings per share on an operating earnings basis for the nine months ended September 30, 2021 and 2020 were $1.14 and $0.78, respectively. Operating earnings annualized return on average assets for the nine months ended September 30, 2021 and 2020 was 1.13% and 0.88%, respectively. Operating earnings annualized return on average equity for the nine months ended September 30, 2021 and 2020 was 11.13% and 8.11%, respectively.

 

Annualized return on average assets was 0.91% and annualized return on average equity was 9.18% for the third quarter of 2021. For the comparable quarterly September 30, 2020 period, annualized return on average assets was 0.89% and annualized return on average equity was 8.44%. For the year-to-date September 30, 2021 period, annualized return on average assets was 1.05% and annualized return on average equity was 10.35% compared to annualized return on average assets of 0.84% and annualized return on average equity of 7.72% for the nine months ended September 30, 2020.

 

 

 

 

On August 31, 2021, the Company announced its wholly-owned subsidiary, FVCbank (the “Bank”) had acquired a membership interest in Atlantic Coast Mortgage, LLC (“ACM”) for $20.4 million. As a result of this investment, the Bank has obtained a 28.7% ownership interest in ACM. The Bank began providing a warehouse lending facility to ACM during the second quarter of 2021, which includes a construction-to-permanent financing line, and has developed portfolio mortgage products to diversify its held for investment loan portfolio. At September 30, 2021, the warehouse facility totaled $41.8 million, portfolio loans totaled $9.8 million, and noninterest income attributable to the Bank’s investment in ACM totaled $364 thousand.

 

On July 14, 2021, the Company announced the signing of a definitive merger agreement with Blue Ridge, pursuant to which the companies will combine in an all-stock merger of equals, subject to customary closing conditions including shareholder and regulatory approvals. In connection with the merger, the Bank will be merged with and into Blue Ridge Bank, National Association (“Blue Ridge Bank”), the wholly-owned commercial banking subsidiary of Blue Ridge, with Blue Ridge Bank as the surviving bank. The Company has learned that the Office of the Comptroller of the Currency (the “OCC”) identified certain regulatory concerns with Blue Ridge Bank that could impact the application process and timing of the merger. Blue Ridge Bank has already commenced an initiative intended to fully address the OCC’s concerns. The Company anticipates the merger will close in the second or third quarter of 2022.

 

Third Quarter Selected Highlights

 

·Continued Loan Growth. Loans receivable, net of deferred fees and excluding loans made under the U.S. Small Business Administration’s Paycheck Protection Program (“PPP”), totaled $1.41 billion at September 30, 2021, compared to $1.31 billion at December 31, 2020, an increase of $97.7 million, or 10%, annualized. During the third quarter of 2021, when excluding PPP loans and ACM’s warehouse lending facility, loans receivable, net of deferred fees, increased $52.3 million, or 16% annualized.
·Strong Credit Quality Metrics. During the third quarter of 2021, past due loans 30 days or more decreased to $652 thousand from $2.2 million at June 30, 2021, a decrease of $1.6 million, or 71%. No commercial loans were past due at September 30, 2021. Nonperforming loans and loans past due 90 days or more and still accruing decreased to 0.18% of total assets at September 30, 2021, compared to 0.31% at December 31, 2020, and decreased $1.4 million, or 28%, from June 30, 2021. Further, as of the date of this press release, the Bank sold its other real estate owned totaling $3.9 million at September 30, 2021, with no loss incurred.
·Strong Core Deposit Growth. Deposits increased 13% year over year, of which noninterest-bearing deposits increased 27%. During the quarter ended September 30, 2021, noninterest-bearing deposits increased $48.0 million, or 10%, to $548.7 million, representing 32% of total deposits at September 30, 2021.
·Increased Net Interest Income. Net interest income increased $884 thousand to $14.5 million for the third quarter of 2021, compared to $13.6 million for the same 2020 period. Net interest margin was 2.97% for the quarter ended September 30, 2021, compared to 3.30% for the year ago quarter of 2020 and 3.07% for the second quarter of 2021, as increased excess liquidity continued to impact net interest margin for the third quarter of 2021. The previously mentioned accelerated recognition of debt issuance costs decreased net interest income for the third quarter of 2021 by $380 thousand and decreased net interest margin by 8 basis points.

 

“We see strong economic growth in our markets as exemplified by our robust loan pipeline. During the third quarter of 2021, we originated over $220 million in new loans, more than twice what we originated during the second quarter of 2021. Achieving this growth, all while our teams are working with their counterparts at Blue Ridge to make progress on a successful merger integration, is a testament to the customer-centric team we have created over the past 14 years of FVCbank’s history,” stated David W. Pijor, Chairman and CEO.

 

 

 

 

Balance Sheet

 

Total assets were $2.00 billion at September 30, 2021, $1.82 billion at December 31, 2020, and $1.79 billion at September 30, 2020. Total asset growth year-to-date 2021 was $176.4 million, or 13% annualized. For the year-over-year period, total assets increased $203.7 million, or 11%. During the quarter ended September 30, 2021, total assets increased $22.7 million, or 5% annualized.

 

Loans receivable, net of deferred fees were $1.47 billion at each of September 30, 2021 and December 31, 2020, and $1.50 billion at September 30, 2020. Excluding PPP loans, loans receivable, net of deferred fees totaled $1.41 billion at September 30, 2021, $1.31 billion at December 31, 2020, and $1.33 billion at September 30, 2020. Loans receivable, net of deferred fees and excluding PPP loans, increased $97.7 million, or 10% annualized, for the year-to-date 2021 period, and increased $83.5 million, or 6% annualized, year-over-year. For the quarter, loans receivable, net of deferred fees and excluding PPP loans increased $36.0 million, or 10% annualized. During the second quarter of 2021, the Company began originating loans under a warehouse lending facility to ACM, which contributed $58.0 million to second quarter 2021 loan growth. At September 30, 2021, this warehouse facility decreased to $41.8 million due to the timing of repayments having occurred late in the quarter. During the third quarter of 2021, loans receivable, net of fees and excluding PPP loans and the warehouse lending facility, increased $52.3 million, or 16% annualized. Loans originated during the third quarter of 2021 totaled $200.0 million, of which $119.8 million were funded.

 

PPP loans, net of fees, totaled $58.2 million at September 30, 2021, a decrease from $99.5 million at June 30, 2021, and a decrease from $153.0 million at December 31, 2020. Loans forgiven during the third quarter of 2021 totaled $41.2 million, and totaled $94.7 million for year-to-date 2021. Net deferred fees associated with PPP loans totaled $1.4 million at September 30, 2021.

 

Investment securities were $270.2 million at September 30, 2021, $126.4 million at December 31, 2020, and $111.2 million at September 30, 2020. Investment securities increased $69.5 million during the three months ended September 30, 2021, and increased $143.8 million year-to-date. The Company has been investing in fixed income securities funded through its increase in deposits and PPP forgiveness to deploy excess liquidity while improving net interest margin.

 

Total deposits were $1.71 billion at September 30, 2021, $1.53 billion at December 31, 2020, and $1.51 billion at September 30, 2020. Total deposits increased $177.0 million, or 15% annualized, year-to-date, and increased $195.2 million, or 13% annualized, year-over-year. For the quarter, total deposits increased $29.3 million, or 7% annualized. Noninterest-bearing deposits were $548.7 million at September 30, 2021, an increase of $48.0 million, or 38% annualized, for the quarter ended September 30, 2021, and increased $149.6 million, or 50% annualized, year-to-date. Wholesale deposits continue to be at historic lows totaling $35.0 million, or 2% of total deposits, at September 30, 2021, a decrease of $15.0 million from December 31, 2020.

 

The Company’s bank subsidiary, FVCbank, remains well-capitalized at September 30, 2021 with a community bank leverage ratio of 10.67%.

 

Income Statement

 

Net income for the three months ended September 30, 2021 was $4.7 million, an increase of $808 thousand, or 21%, compared to $3.9 million for the same period of 2020. Operating income, a non-GAAP measure that excludes merger-related expenses of $1.1 million and accelerated debt issuance costs of $380 thousand for the redemption of the 2016 subordinated debt, net of tax, for the three months ended September 30, 2021 was $5.8 million, an increase of $1.9 million, or 51%, when compared to the same period of 2020. A reconciliation of GAAP to non-GAAP financial measures can be found in the tables below. For the nine months ended September 30, 2021, net income was $15.4 million, an increase of $4.9 million, or 47%, compared to $10.5 million for the same period of 2020. Both the three and nine months’ periods of 2020 were impacted by increased provision for loan losses and the nine month period of 2020 was impacted by the impairment on branch closures totaling $676 thousand.

 

 

 

 

Net interest income totaled $14.5 million, an increase of $884 thousand, or 7%, for the quarter ended September 30, 2021, compared to the year ago quarter, and increased by $293 thousand, or 2%, compared to the second quarter of 2021. Net interest income for the three months ended September 30, 2021 was impacted by the one-time recognition of accelerated debt issuance costs totaling $380 thousand as a result of the Company’s redemption of its 2016 subordinated debt on September 30, 2021. Interest expense on deposits decreased $842 thousand for the three months ended September 30, 2021 compared to the same period of 2020. The decrease in deposit costs were a result of continued targeted rate reductions and the repricing of the Company’s time deposits to lower interest rates upon renewal. Interest income includes loan mark accretion on acquired loans totaling $62 thousand, $146 thousand, and $469 thousand for the three months ended September 30, 2021, June 30, 2021 and September 30, 2020, respectively.

 

Net interest income for the three months ended September 30, 2021 benefited from PPP loan income, which contributed $1.2 million to interest income, of which $712 thousand was related to recognition of net deferred fees on forgiven loans. This compares to interest income from PPP loans of $1.5 million for the second quarter of 2021, which included recognition of net deferred fees of $811 thousand on forgiven loans. Remaining net deferred fees related to PPP loan originations totaled $1.4 million at September 30, 2021 and are being recognized in interest income over the remaining lives of the PPP loans, or sooner upon PPP loan forgiveness or repayment.

 

For the nine months ended September 30, 2021 and 2020, net interest income was $42.7 million and $38.5 million, respectively, an increase of $4.2 million, or 11%, year-over-year. Net interest income was impacted by the aforementioned accelerated debt issuance costs of $380 thousand for the nine months ended September 30, 2021. Interest expense on deposits decreased $4.3 million for the nine months ended September 30, 2021 compared to the same period of 2020. Interest income includes loan mark accretion on acquired loans totaling $341 thousand and $758 thousand for the nine months ended September 30, 2021 and September 30, 2020, respectively. PPP loan income contributed $4.5 million to interest income, of which $2.4 million was related to recognition of net deferred fees on forgiven loans for the nine months ended September 30, 2021. This compares to interest income from PPP loans of $1.8 million for the nine months ended September 30, 2020.

 

The Company’s net interest margin decreased 33 basis points to 2.97% for the quarter ended September 30, 2021, compared to 3.30% for the quarter ended September 30, 2020. On a linked quarter basis, net interest margin decreased 10 basis points from 3.07% for the three months ended June 30, 2021. The accelerated debt issuance costs recorded during the third quarter of 2021 decreased net interest margin by 8 basis points. Excess liquidity continues to compress net interest margin, decreasing margin by 26 basis points during the third quarter of 2021. Despite the growth in both the Company’s loan and investment securities portfolios to deploy excess liquidity, the Company’s continued strong deposit growth and level of PPP loan forgiveness continues to offset this asset growth.

 

The average yield on total loans for the third quarter of 2021 was 4.42%, compared to 4.36% for the linked quarter ended June 30, 2021, and 4.30% for the year ago quarter. Net deferred fees recognized from PPP loan forgiveness has contributed to the average yield of the loan portfolio, as the yield on PPP loans increased to 6.08% for the third quarter of 2021, compared to 2.31% for the year ago quarter ended September 30, 2020.

 

Cost of interest-bearing deposits for the third quarter of 2021 was 0.61%, compared to 1.01% for the third quarter of 2020, a decrease of 40 basis points, or 40%, primarily as a result of the Company having aggressively decreased its deposit rates during 2020 to offset the repricing of its variable rate loan portfolio. The cost of deposits, which includes noninterest-bearing deposits, decreased 3 basis points to 0.42% for the third quarter of 2021 as compared to 0.45% for the second quarter of 2021, and decreased 31 basis points from 0.73% for the year ago quarter of 2020.

 

 

 

 

Noninterest income totaled $1.1 million and $770 thousand for the quarters ended September 30, 2021 and 2020, respectively. The increase in noninterest income is primarily attributable to the Bank’s income associated with its investment in ACM, recording $364 thousand during the third quarter of 2021. Fee income from loans was $26 thousand, a decrease of $9 thousand, for the quarter ended September 30, 2021, compared to the third quarter of 2020. Service charges on deposit accounts and other fee income totaled $422 thousand for the third quarter of 2021, an increase of $11 thousand, from the year ago quarter. Income from bank-owned life insurance decreased $31 thousand to $249 thousand for the three months ended September 30, 2021 compared to $280 thousand for the same period of 2020. Noninterest income for the year-to-date period ended September 30, 2021 was $2.5 million, compared to $2.2 million for the 2020 year-to-date period, an increase of $386 thousand, or 18%, which was primarily driven by the aforementioned income associated with the Bank’s membership interest in ACM.

 

Noninterest expense totaled $9.4 million for the quarter ended September 30, 2021, compared to $7.7 million for the same three-month period of 2020, an increase of $1.7 million, or 22%. On a linked quarter basis, noninterest expense was $8.2 million for the quarter ended June 30, 2021, an increase of $1.2 million, or 15%. The increase in noninterest expense compared to the year ago and linked quarters was primarily related to merger-related expenses of $1.1 million recorded during the third quarter of 2021. In addition, salaries and benefits expense increased $373 thousand and $259 thousand compared to the year ago and linked quarters, respectively, which are primarily related to additions to business development staff earlier in the year and associated accruals for incentive compensation during the third quarter of 2021. Legal expenses related to loan workouts (which is included in other operating expense on the income statement) increased $138 thousand during the third quarter of 2021 when compared to the year ago quarter.

 

For the nine months ended September 30, 2021 and 2020, noninterest expense, was $25.5 million and $23.0 million, respectively, an increase of $2.6 million, or 11%, primarily as a result of the aforementioned merger-related expenses and additions to business development staffing and associated increases in incentive accruals.

 

The efficiency ratio, excluding merger-related expenses and the accelerated subordinated debt issuance costs, for the quarter ended September 30, 2021 was 52.3%, a decrease from 53.9% for the quarter ended September 30, 2020. The efficiency ratios for the nine months ended September 30, 2021 and 2020, excluding merger-related costs and accelerated subordinated debt issuance costs recorded during 2021, and branch closure costs recorded during 2020 were 53.5% and 54.8%, respectively. A reconciliation of GAAP to non-GAAP financial measures can be found in the tables below.

 

The Company recorded a provision for income taxes of $1.4 million for the three months ended September 30, 2021, compared to $1.0 million for the same period of 2020. The effective tax rates for the three months ended September 30, 2021 and 2020 were 23.4% and 21.2%, respectively. The effective tax rate for the third quarter of 2021 is greater than the Company’s combined federal and state statutory rate of 22.5% primarily because of nondeductible merger-related expenses recognized during the quarter. For the nine months ended September 30, 2021 and 2020, provision for income taxes was $4.3 million and $2.7 million, respectively.

 

Asset Quality

 

The Company recorded no provision for loan losses for the three months and nine months ended September 30, 2021, compared to $1.7 million for the year ago quarter and $4.5 million for the nine months ended September 30, 2020. The Company is not required to implement the provisions of the current expected credit losses accounting standard until January 1, 2023, and is continuing to account for the allowance for loans losses under the incurred loss model. The decrease in the provision for loan losses for the three months ended September 30, 2021 is primarily related to the improvement in certain credit quality metrics during the third quarter of 2021; specifically, a reduction in the Company’s past due loans and specific reserves for certain watchlist loans which improved in credit quality during the quarter. In addition, the Company completed reviews of its COVID-impacted portfolio segments and reduced certain qualitative factors as a result of the improved performance of these portfolio segments.

 

 

 

 

The allowance for loan losses to total loans, excluding PPP loans, was 1.02% at September 30, 2021, compared to 1.14% at December 31, 2020. The effective reserve coverage, which includes both the allowance for loan losses and the remaining unaccreted fair value discount on acquired loans, to total loans, excluding PPP loans, was 1.08% at September 30, 2021 compared to 1.27% at December 31, 2020. The decrease in this effective reserve coverage was a result of the payoff of one acquired loan with a credit mark of over $500 thousand during the third quarter of 2021. Net recoveries of $4 thousand were recorded during the third quarter of 2021.

 

Nonperforming loans and loans 90 days or more past due at September 30, 2021 totaled $3.6 million, or 0.18% of total assets. This compares to $5.6 million in nonperforming loans and loans 90 days or more past due at December 31, 2020, or 0.31% of total assets. All of the Company’s nonperforming loans are secured and have specific reserves totaling $993 thousand, representing the expected losses associated with those loans. The Company has one troubled debt restructuring at September 30, 2021 totaling $94 thousand, which is a consumer residential loan. Nonperforming assets (including the Bank’s other real estate owned property sold in October) to total assets was 0.38% at September 30, 2021 compared to 0.52% at December 31, 2020.

 

About FVCBankcorp, Inc.

 

FVCBankcorp, Inc. is the holding company for FVCbank, a wholly-owned subsidiary that commenced operations in November 2007. FVCbank is a $2.00 billion asset-sized Virginia-chartered community bank serving the banking needs of commercial businesses, nonprofit organizations, professional service entities, their owners and employees located in the greater Baltimore and Washington D.C., metropolitan areas. FVCbank is based in Fairfax, Virginia, and has 9 full-service offices in Arlington, Fairfax, Manassas, Reston and Springfield, Virginia, Washington D.C., and Baltimore, Bethesda, and Rockville, Maryland.

 

For more information on the Company’s selected financial information, please visit the Investor Relations page of FVCBankcorp, Inc.’s website, www.fvcbank.com.

 

Caution about Forward-Looking Statements

 

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited, statements of goals, intentions, and expectations as to future trends, plans, events or results of the Company’s operations and policies and regarding general economic conditions. In some cases, forward-looking statements can be identified by use of words such as “may,” “will,” “anticipates,” “believes,” “expects,” “plans,” “estimates,” “potential,” “continue,” “should,” and similar words or phrases. These statements are based upon current and anticipated economic conditions, nationally and in the Company’s market, interest rates and interest rate policy, competitive factors, and other conditions which by their nature, are not susceptible to accurate forecast and are subject to significant uncertainty. Because of these uncertainties and the assumptions on which this discussion and the forward-looking statements are based, actual future operations and results in the future may differ materially from those indicated herein. These forward-looking statements are based on current beliefs that involve significant risks, uncertainties, and assumptions. Factors that could cause the Company’s actual results to differ materially from those indicated in these forward-looking statements, include, but are not limited to, the ability to close the merger on the expected terms and schedule; difficulties, delays and unforeseen costs in completing the merger and in integrating the Company’s and Blue Ridge’s businesses; the ability to realize cost savings and other benefits of the merger; business disruption during the pendency of or following the merger, and the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020 and in other periodic and current reports filed with the Securities and Exchange Commission. Because of these uncertainties and the assumptions on which the forward-looking statements are based, actual operations and results in the future may differ materially from those indicated herein. Readers are cautioned against placing undue reliance on any such forward-looking statements. The Company’s past results are not necessarily indicative of future performance.

 

###

 

 

 

 

FVCBankcorp, Inc.

Selected Financial Data

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

(Unaudited)

 

   At or For the Three Months Ended,   At or For the Nine Months Ended,   At or For the Three Months Ended 
    9/30/2021    9/30/2020    9/30/2021    9/30/2020    6/30/2021    12/31/2020 
Selected Balances                              
Total assets  $1,997,902   $1,794,172             $1,975,251   $1,821,481 
Total investment securities   276,579    117,746              207,044    132,978 
Total loans, net of deferred fees   1,469,086    1,497,634              1,474,278    1,466,083 
Allowance for loan losses   (14,363)   (14,556)             (14,359)   (14,958)
Total deposits   1,709,498    1,514,348              1,680,209    1,532,493 
Subordinated debt   19,551    24,547              44,146    44,085 
Other borrowings   25,000    40,000              25,000    25,000 
Total stockholders’ equity   204,194    184,490              200,687    189,500 
Summary Results of Operations                              
Interest income  $17,386   $16,761   $50,940   $49,974   $16,776   $17,129 
Interest expense   2,907    3,166    8,232    11,473    2,590    3,010 
Net interest income   14,479    13,595    42,708    38,501    14,186    14,119 
Provision for loan losses   --    1,700    -    4,516    -    500 
Net interest income after provision for loan losses   14,479    11,895    42,708    33,985    14,186    13,619 
Noninterest income - loan fees, service charges and other   448    446    1,427    1,616    435    476 
Noninterest income - bank owned life insurance   249    280    746    845    250    264 
Noninterest income - minority membership interest   364    --    364    --    --    -- 
Noninterest income - gain on sales of securities available-for-sale   --    44    --    141    --    -- 
Noninterest income - loss on loans held for sale   --    --    --    (451)   --    -- 
Noninterest expense   9,426    7,746    25,535    22,953    8,228    7,885 
Income before taxes   6,114    4,919    19,710    13,183    6,643    6,474 
Income tax expense   1,432    1,045    4,294    2,696    1,478    1,460 
Net income   4,682    3,874    15,416    10,487    5,165    5,014 
Per Share Data                              
Net income, basic  $0.34   $0.29   $1.13   $0.77   $0.38   $0.37 
Net income, diluted  $0.32   $0.28   $1.06   $0.74   $0.36   $0.36 
Book value  $14.92   $13.69             $14.70   $14.03 
Tangible book value (1)  $14.33   $13.06             $14.10   $13.41 
Shares outstanding   13,686,752    13,478,115              13,647,600    13,510,760 
Selected Ratios                              
Net interest margin (2)   2.97%   3.30%   3.08%   3.27%   3.07%   3.28%
Return on average assets (2)   0.91%   0.89%   1.05%   0.84%   1.06%   1.11%
Return on average equity (2)   9.18%   8.44%   10.35%   7.72%   10.41%   10.68%
Efficiency (3)   60.66%   53.92%   56.44%   56.46%   55.33%   53.07%
Loans, net of deferred fees to total deposits   85.94%   98.90%             87.74%   95.67%
Noninterest-bearing deposits to total deposits   32.09%   28.48%             29.80%   26.04%
Reconciliation of Net Income (GAAP) to Operating Earnings (Non-GAAP) (4)                              
Net income (from above)  $4,682   $3,874   $15,416   $10,487   $5,165   $5,014 
Add: Merger and acquisition expense   1,107    --    1,107    --    --    -- 
Add: Impairment on branch closures   --    --    --    676    --    -- 
Add: Accelerated debt issuance costs   380    --    380    --    --    -- 
Less: provision for income taxes associated with non-GAAP adjustments   (320)   --    (320)   (142)   --    -- 
Net income, as adjusted  $5,849   $3,874   $16,583   $11,021   $5,165   $5,014 
Net income, diluted, on an operating basis  $0.40   $0.28   $1.14   $0.78   $0.36   $0.36 
Return on average assets (non-GAAP operating earnings)   1.14%   0.89%   1.13%   0.88%   1.06%   1.11%
Return on average equity (non-GAAP operating earnings)   11.46%   8.44%   11.13%   8.11%   10.41%   10.68%
Efficiency ratio (non-GAAP operating earnings) (3)   53.14%   53.92%   53.86%   54.80%   55.33%   53.07%
Capital Ratios - Bank                              
Tangible common equity (to tangible assets)   9.85%   9.86%             9.79%   9.99%
Tier 1 leverage (to average assets)   10.67%   11.02%             11.48%   11.65%
Asset Quality                              
Nonperforming loans and loans 90+ past due  $3,638   $8,005             $4,069   $5,621 
Performing troubled debt restructurings (TDRs)   94    98              95    97 
Other real estate owned   3,866    3,866              3,866    3,866 
Nonperforming loans and loans 90+ past due to total assets (excl. TDRs)   0.18%   0.45%             0.21%   0.31%
Nonperforming assets to total assets   0.38%   0.66%             0.40%   0.52%
Nonperforming assets (including TDRs) to total assets   0.38%   0.67%             0.41%   0.53%
Allowance for loan losses to loans   0.98%   0.97%             0.97%   1.02%
Allowance for loan losses to nonperforming loans   394.80%   181.84%             352.89%   266.11%
Net (recoveries) charge-offs  $(4)  $38   $594   $191   $62   $98 
Net charge-offs to average loans (2)   (0.00)%   0.01%   0.05%   0.02%   0.02%   0.03%
Selected Average Balances                              
Total assets  $2,048,531   $1,749,005   $1,954,997   $1,674,132   $1,947,983   $1,812,298 
Total earning assets   1,935,083    1,642,025    1,852,410    1,572,038    1,852,126    1,710,345 
Total loans, net of deferred fees   1,466,155    1,484,853    1,455,705    1,393,301    1,444,543    1,485,121 
Total deposits   1,748,994    1,481,899    1,659,835    1,407,747    1,654,016    1,527,313 
Other Data                              
Noninterest-bearing deposits  $548,662   $431,322             $500,655   $399,062 
Interest-bearing checking, savings and money market   910,198    686,592              901,124    820,378 
Time deposits   215,638    301,431              243,430    263,053 
Wholesale deposits   35,000    95,003              35,000    50,000 
                               
(1) Non-GAAP Reconciliation   At September 30,                     
(Dollars in thousands, except per share data)   2021    2020                     
                               
Total stockholders’ equity  $204,194   $184,490                     
Less: goodwill and intangibles, net   (8,124)   (8,440)                    
Tangible Common Equity  $196,070   $176,050                     
                               
Book value per common share  $14.92   $13.69                     
Less: intangible book value per common share   (0.59)   (0.63)                    
Tangible book value per common share  $14.33   $13.06                     

 

(2)  Annualized.

 

(3)  Efficiency ratio is calculated as noninterest expense divided by the sum of net interest income and noninterest income.

 

(4) Some of the financial measures discussed throughout the press release are “non-GAAP financial measures.” In accordance with SEC rules, the Company classifies a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP in our consolidated statements of income, balance sheets or statements of cash flows.

 

 

 

 

FVCBankcorp, Inc.

Summary Consolidated Statements of Condition

(Dollars in thousands)

(Unaudited)

 

           % Change           % Change 
           Current           From 
   9/30/2021   6/30/2021   Quarter   12/31/2020   9/30/2020   Year Ago 
Cash and due from banks  $30,382   $24,856    22.2%  $20,835   $22,121    37.3%
Interest-bearing deposits at other financial institutions   122,487    190,553    -35.7%   120,228    73,774    66.0%
Investment securities   270,207    200,672    34.7%   126,415    111,183    143.0%
Restricted stock, at cost   6,372    6,372    0.0%   6,563    6,563    -2.9%
Loans, net of fees:                              
Commercial real estate   868,324    829,683    4.7%   788,218    805,946    7.7%
Commercial and industrial   161,961    140,611    15.2%   119,200    111,736    44.9%
Paycheck protection program   58,248    99,455    -41.4%   152,978    170,338    -65.8%
Commercial construction   205,750    207,790    -1.0%   221,523    214,740    -4.2%
Consumer real estate   166,721    184,560    -9.7%   168,531    177,730    -6.2%
Consumer nonresidential   8,082    12,179    -33.6%   15,633    17,144    -52.9%
Total loans, net of fees   1,469,086    1,474,278    -0.4%   1,466,083    1,497,634    -1.9%
Allowance for loan losses   (14,363)   (14,359)   0.0%   (14,958)   (14,556)   -1.3%
Loans, net   1,454,723    1,459,919    -0.4%   1,451,125    1,483,078    -1.9%
                               
Premises and equipment, net   1,655    1,527    8.4%   1,654    1,747    -5.3%
Goodwill and intangibles, net   8,124    8,199    -0.9%   8,357    8,440    -3.7%
Bank owned life insurance (BOLI)   38,924    38,675    0.6%   38,178    37,913    2.7%
Other real estate owned   3,866    3,866    0.0%   3,866    3,866    0.0%
Other assets   61,162    40,612    50.6%   44,260    45,487    34.5%
                               
Total Assets  $1,997,902   $1,975,251    1.1%  $1,821,481   $1,794,172    11.4%
                               
Deposits:                              
Noninterest-bearing  $548,662   $500,655    9.6%  $399,062   $431,322    27.2%
Interest-bearing checking   588,650    610,823    -3.6%   537,834    388,531    51.5%
Savings and money market   321,548    290,301    10.8%   282,544    298,061    7.9%
Time deposits   215,638    243,430    -11.4%   263,053    301,431    -28.5%
Wholesale deposits   35,000    35,000    0.0%   50,000    95,003    -63.2%
Total deposits   1,709,498    1,680,209    1.7%   1,532,493    1,514,348    12.9%
                               
Other borrowed funds   25,000    25,000    0.0%   25,000    40,000    -37.5%
Subordinated notes, net of issuance costs   19,551    44,146    -55.7%   44,085    24,547    -20.4%
Other liabilities   39,659    25,209    57.3%   30,403    30,787    28.8%
                               
Stockholders’ equity   204,194    200,687    1.7%   189,500    184,490    10.7%
                               
Total Liabilities & Stockholders’ Equity  $1,997,902   $1,975,251    1.1%  $1,821,481   $1,794,172    11.4%

 

 

 

 

FVCBankcorp, Inc.

Summary Consolidated Income Statements

(In thousands, except per share data)

(Unaudited)

 

   For the Three Months Ended 
           % Change       % Change 
           Current       From 
   9/30/2021   6/30/2021   Quarter   9/30/2020   Year Ago 
Net interest income  $14,479   $14,186    2.1%  $13,595    6.5%
Provision for loan losses   --    --    0.0%   1,700    -100.0%
Net interest income after provision for loan losses   14,479    14,186    2.1%   11,895    21.7%
                          
Noninterest income:                         
Fees on loans   26    27    -3.7%   35    -25.7%
Service charges on deposit accounts   278    247    12.6%   275    1.1%
Gain on sale of securities available-for-sale   --    --    0.0%   44    -100.0%
BOLI income   249    250    -0.4%   280    -11.1%
Income from minority membership interest   364    --    100.0%   --    100.0%
Other fee income   144    161    -10.6%   136    5.9%
Total noninterest income   1,061    685    54.9%   770    37.8%
                          
Noninterest expense:                         
Salaries and employee benefits   4,717    4,458    5.8%   4,344    8.6%
Occupancy and equipment expense   810    820    -1.2%   811    -0.1%
Data processing and network administration   520    551    -5.6%   538    -3.3%
State franchise taxes   496    487    1.8%   466    6.4%
Professional fees   356    503    -29.2%   303    17.5%
Merger and acquisition expense   1,107    --    100.0%   --    100.0%
Other operating expense   1,420    1,409    0.8%   1,284    10.6%
Total noninterest expense   9,426    8,228    14.6%   7,746    21.7%
Net income before income taxes   6,114    6,643    -8.0%   4,919    24.3%
Income tax expense   1,432    1,478    -3.1%   1,045    37.0%
Net Income  $4,682   $5,165    -9.4%  $3,874    20.9%
                          
Earnings per share - basic  $0.34   $0.38    -9.6%  $0.29    19.0%
Earnings per share - diluted  $0.32   $0.36    -9.9%  $0.28    14.9%
Weighted-average common shares outstanding - basic   13,682,727    13,647,193         13,476,639      
Weighted-average common shares outstanding - diluted   14,611,735    14,517,154         13,891,474      
                          
Reconciliation of Net Income (GAAP) to Operating Earnings (Non-GAAP):                         
GAAP net income reported above  $4,682   $5,165        $3,874      
Add: Merger and acquisition expense   1,107    --         --      
Add: Accelerated debt issuance costs   380    --         --      
Subtract: provision for income taxes associated with non-GAAP adjustments   (320)   --         -      
Net Income, Operating earnings (non-GAAP)  $5,849   $5,165        $3,874      
Earnings per share - basic (non-GAAP operating earnings)  $0.43   $0.38        $0.29      
Earnings per share - diluted(non-GAAP operating earnings)  $0.40   $0.36        $0.28      
                          
Return on average assets (non-GAAP operating earnings)   1.14%   1.06%        0.89%     
Return on average equity (non-GAAP operating earnings)   11.46%   10.41%        8.44%     
Efficiency ratio (non-GAAP operating earnings)   53.14%   55.33%        53.92%     
                          
Reconciliation of Net Income (GAAP) to Pre-Tax Pre-Provision Income (Non-GAAP):                         
GAAP net income reported above  $4,682   $5,165        $3,874      
Add: Provision for loan losses   --    --         1,700      
Add: Merger and acquisition expense   1,107    --         --      
Add: Accelerated debt issuance costs   380    --         --      
Add: Income tax expense   1,432    1,478         1,045      
Pre-tax pre-provision income  $7,601   $6,643        $6,619      
Earnings per share - basic (non-GAAP pre-tax pre-provision)  $0.56   $0.49        $0.49      
Earnings per share - diluted (non-GAAP pre-tax pre-provision)  $0.52   $0.46        $0.48      
                          
Return on average assets (non-GAAP operating earnings)   1.48%   1.36%        1.51%     
Return on average equity (non-GAAP operating earnings)   14.90%   13.39%        14.43%     

 

 

 

 

FVCBankcorp, Inc.

Summary Consolidated Income Statements

(In thousands, except per share data)

(Unaudited)

 

   For the Nine Months Ended 
           % Change 
           From 
   9/30/2021   9/30/2020   Year Ago 
Net interest income  $42,708   $38,501    10.9%
Provision for loan losses   --    4,516    -100.0%
Net interest income after provision for loan losses   42,708    33,985    25.7%
                
Noninterest income:               
Fees on loans   74    477    -84.5%
Service charges on deposit accounts   768    738    4.1%
Gain on sale of securities available-for-sale   --    141    -100.0%
Loss on loans held for sale   --    (451)   -100.0%
BOLI income   746    845    -11.7%
Income from minority membership interest   364    --    100.0%
Other fee income   585    401    45.9%
Total noninterest income   2,537    2,151    17.9%
                
Noninterest expense:               
Salaries and employee benefits   13,723    12,354    11.1%
Occupancy and equipment expense   2,437    2,525    -3.5%
Data processing and network administration   1,633    1,466    11.4%
State franchise taxes   1,487    1,398    6.4%
Professional fees   1,213    734    65.3%
Merger and acquisition expense   1,107    --    100.0%
Impairment on branch closures   --    676    -100.0%
Other operating expense   3,935    3,800    3.6%
Total noninterest expense   25,535    22,953    11.2%
Net income before income taxes   19,710    13,183    49.5%
Income tax expense   4,294    2,696    59.3%
Net Income  $15,416   $10,487    47.0%
                
Earnings per share - basic  $1.13   $0.77    46.2%
Earnings per share - diluted  $1.06   $0.74    42.8%
Weighted-average common shares outstanding - basic   13,636,066    13,561,153      
Weighted-average common shares outstanding - diluted   14,555,113    14,137,053      
                
Reconciliation of Net Income (GAAP) to Operating Earnings (Non-GAAP):               
GAAP net income reported above  $15,416   $10,487      
Add: Merger and acquisition expense   1,107    --      
Add: Impairment loss   --    676      
Add: Accelerated debt issuance costs   380    --      
Subtract: provision for income taxes associated with non-GAAP adjustments   (320)   (142)     
Net Income, Operating earnings (non-GAAP)  $16,583   $11,021      
Earnings per share - basic (non-GAAP operating earnings)  $1.22   $0.81      
Earnings per share - diluted(non-GAAP operating earnings)  $1.14   $0.78      
                
Return on average assets (non-GAAP operating earnings)   1.13%   0.88%     
Return on average equity (non-GAAP operating earnings)   11.13%   8.11%     
Efficiency ratio (non-GAAP operating earnings)   53.86%   54.80%     
                
Reconciliation of Net Income (GAAP) to Pre-Tax Pre-Provision Income (Non-GAAP):               
GAAP net income reported above  $15,416   $10,487      
Add: Merger and acquisition expense   1,107    --      
Add: Provision for loan losses   --    4,516      
Add: Impairment losses   --    676      
Add: Accelerated debt issuance costs   380    --      
Add: Income tax expense   4,294    2,696      
Pre-tax pre-provision income  $21,197   $18,375      
Earnings per share - basic (non-GAAP pre-tax pre-provision)  $1.55   $1.35      
Earnings per share - diluted (non-GAAP pre-tax pre-provision)  $1.46   $1.30      
                
Return on average assets (non-GAAP operating earnings)   1.45%   1.46%     
Return on average equity (non-GAAP operating earnings)   14.23%   13.53%     

 

 

 

 

FVCBankcorp, Inc.

Average Statements of Condition and Yields on Earning Assets and Interest-Bearing Liabilities

(Dollars in thousands)

(Unaudited)

 

   For the Three Months Ended 
   9/30/2021   6/30/2021   9/30/2020 
   Average   Interest   Average   Average   Interest   Average   Average   Interest   Average 
   Balance   Income/Expense   Yield   Balance   Income/Expense   Yield   Balance   Income/Expense   Yield 
Interest-earning assets:                                             
Loans receivable, net of fees (1)                                             
Commercial real estate  $858,179   $8,902    4.15%  $796,220   $8,616    4.33%  $784,990   $9,005    4.59%
Commercial and industrial   141,665    1,617    4.56%   120,021    1,421    4.74%   107,716    1,356    5.04%
Paycheck protection program   79,225    1,205    6.08%   138,550    1,474    4.26%   170,071    981    2.31%
Commercial construction   211,656    2,641    4.99%   212,004    2,382    4.49%   225,711    2,421    4.29%
Consumer real estate   163,901    1,642    4.01%   164,938    1,633    3.96%   178,531    1,850    4.15%
Consumer nonresidential   11,529    210    7.29%   12,810    225    7.04%   17,834    345    7.72%
Total loans   1,466,155    16,217    4.42%   1,444,543    15,751    4.36%   1,484,853    15,958    4.30%
                                              
Investment securities (2)(3)   225,519    1,082    1.92%   178,875    956    2.14%   119,846    793    2.65%
Interest-bearing deposits at other financial institutions   243,409    89    0.15%   228,708    71    0.12%   37,326    16    0.17%
Total interest-earning assets   1,935,083    17,388    3.59%   1,852,126    16,778    3.62%   1,642,025    16,767    4.08%
                                              
Non-interest earning assets:                                             
Cash and due from banks   24,325              15,954              18,769           
Premises and equipment, net   1,544              1,525              1,816           
Accrued interest and other assets   101,963              92,805              99,512           
Allowance for loan losses   (14,384)             (14,427)             (13,117)          
                                              
Total Assets  $2,048,531             $1,947,983             $1,749,005           
                                              
Interest-bearing liabilities:                                             
Interest checking  $616,422   $845    0.54%  $565,074   $742    0.53%  $379,218   $659    0.69%
Savings and money market   308,092    344    0.44%   297,003    351    0.47%   284,665    386    0.54%
Time deposits   233,539    618    1.05%   238,113    722    1.22%   311,615    1,458    1.86%
Wholesale deposits   35,000    41    0.46%   35,000    39    0.45%   83,044    187    0.90%
Total interest-bearing deposits   1,193,053    1,848    0.61%   1,135,190    1,854    0.66%   1,058,542    2,690    1.01%
                                              
Other borrowed funds   25,000    89    1.41%   25,000    85    1.36%   27,400    81    1.17%
Subordinated notes, net of issuance costs   43,889    970    8.77%   44,127    651    5.92%   24,534    395    6.40%
Total interest-bearing liabilities   1,261,942    2,907    0.92%   1,204,317    2,590    0.86%   1,110,476    3,166    1.13%
                                              
Noninterest-bearing liabilities:                                             
Noninterest-bearing deposits   555,941              518,826              423,357           
Other liabilities   26,581              26,374              31,673           
                                              
Stockholders’ equity   204,067              198,466              183,499           
                                              
Total Liabilities and Stockholders' Equity  $2,048,531             $1,947,983             $1,749,005           
                                              
Net Interest Margin        14,481    2.97%        14,188    3.07%        13,601    3.30%

 

(1)Non-accrual loans are included in average balances.
(2)The average yields for investment securities are reported on a fully taxable-equivalent basis at a rate of 21%. The taxable  equivalent adjustment to interest income for the three months ended September 30, 2021 and 2020 is $2 and $6, respectively. For the three months ended June 30, 2021, the taxable equivalent adjustment to interest income is $2.
(3)The average balances for investment securities includes restricted stock.

 

 

 

 

FVCBankcorp, Inc.

Average Statements of Condition and Yields on Earning Assets and Interest-Bearing Liabilities

(Dollars in thousands)

(Unaudited)

 

   For the Nine Months Ended 
    9/30/2021    9/30/2020 
    Average    Interest    Average    Average    Interest    Average 
    Balance    Income/Expense    Yield    Balance    Income/Expense    Yield 
Interest-earning assets:                              
Loans receivable, net of fees (1)                              
Commercial real estate  $812,623   $25,913    4.25%  $770,820   $26,387    4.56%
Commercial and industrial   124,460    4,382    4.69%   107,045    4,214    5.25%
Paycheck protection program   126,310    4,511    4.76%   97,570    1,782    2.44%
Commercial construction   214,798    7,449    4.62%   222,844    7,810    4.67%
Consumer real estate   164,678    4,950    4.01%   180,103    5,995    4.44%
Consumer nonresidential   12,836    694    7.21%   14,919    833    7.44%
Total loans   1,455,705    47,899    4.39%   1,393,301    47,021    4.50%
                               
Investment securities (2)(3)   178,148    2,846    2.13%   130,682    2,616    2.67%
Loans held for sale, at fair value   --    --    --%   4,583    236    6.86%
Interest-bearing deposits at other financial institutions   218,557    205    0.13%   43,472    119    0.36%
Total interest-earning assets   1,852,410    50,950    3.67%   1,572,038    49,992    4.24%
                               
Non-interest earning assets:                              
Cash and due from banks   18,575              17,287           
Premises and equipment, net   1,559              1,935           
Accrued interest and other assets   97,020              94,534           
Allowance for loan losses   (14,567)             (11,662)          
                               
Total Assets  $1,954,997             $1,674,132           
                               
Interest-bearing liabilities:                              
Interest checking  $568,742   $2,304    0.54%  $331,600   $2,137    0.86%
Savings and money market   294,730    1,019    0.46%   258,678    1,456    0.75%
Time deposits   239,332    2,257    1.26%   329,003    5,262    2.14%
Wholesale deposits   38,553    123    0.43%   111,948    1,172    1.40%
Total interest-bearing deposits   1,141,357    5,703    0.67%   1,031,229    10,027    1.30%
                               
Other borrowed funds   25,000    257    1.37%   30,502    261    1.14%
Subordinated notes, net of issuance costs   44,037    2,272    6.90%   24,514    1,185    6.46%
Total interest-bearing liabilities   1,210,394    8,232    0.91%   1,086,245    11,473    1.41%
                               
Noninterest-bearing liabilities:                              
Noninterest-bearing deposits   518,478              376,518           
Other liabilities   27,516              30,249           
                               
Stockholders’ equity   198,609              181,120           
                               
Total Liabilities and Stockholders' Equity  $1,954,997             $1,674,132           
                               
Net Interest Margin        42,718    3.08%        38,519    3.27%

 

(1)Non-accrual loans are included in average balances.
(2)The average yields for investment securities are reported on a fully taxable-equivalent basis at a rate of 21%. The taxable equivalent adjustment to interest income was $10 and $17 for the nine months ended September 30, 2021 and 2020, respectively.
(3)The average balances for investment securities includes restricted stock.