EX-99.1 2 ex_382409.htm EXHIBIT 99.1 ex_382409.htm

Exhibit 99.1

logo.jpg

 

First National Corporation Reports Second Quarter 2022 Financial Results

 

STRASBURG, Va., July 26, 2022 --- First National Corporation (the “Company” or “First National”) (NASDAQ: FXNC), the bank holding company of First Bank (the “Bank”), reported unaudited consolidated net income of $3.8 million, or $0.61 per basic and diluted share, for the second quarter of 2022. This compares to net income of $3.3 million, or $0.69 per basic and diluted share, for the second quarter of 2021.

 

Net income for the second quarter of 2022 included a provision for loan losses totaling $400 thousand, or $316 thousand, net of tax, and net income for the second quarter of 2021 included a recovery of loan losses totaling $1.0 million, or $790 thousand, net of tax, which impacted basic and diluted earnings per share by ($0.05) and $0.16, respectively, for the periods.

 

On a linked quarter basis, unaudited consolidated net income increased by $106 thousand, or 3%, and basic and diluted earnings per share increased to $0.61 for the second quarter of 2022, compared to $0.60 per basic and diluted share in the first quarter of 2022.

 

SECOND QUARTER HIGHLIGHTS

 

Key highlights of the second quarter of 2022 are as follows. Comparisons are to the linked quarterly period ending March 31, 2022, unless otherwise stated:

 

 

Loans increased $43.7 million, or 20%, annualized

 

Noninterest-bearing deposits increased $13.5 million, or 12%, annualized

 

Net interest income increased $742 thousand, or 7%, to $11.3 million

 

Return on average assets was 1.08%

 

Return on average equity was 15.04%

 

Net interest margin improved to 3.42% from 3.19%

 

Efficiency ratio improved to 62.69% from 64.36%

 

“We are pleased with the Companys second quarter loan growth and profitability, said Scott Harvard, president and chief executive officer of First National. Harvard continued, The Company continued to benefit from its strategic expansion initiatives last year as the loan portfolio increased by 20% annualized during the quarter and noninterest income remained at higher levels than in 2021. The efficiency ratio in the low sixties reflects the teams focus on expense management and benefited from an improving net interest margin bolstered by deposit betas better than what we model. Although loan growth was significant in the second quarter, loan demand may begin to slow as customers become concerned about an economic slowdown caused by the Federal Reserves efforts to combat inflation with higher interest rates. While credit metrics continue to be at historically low levels, our team remains disciplined in underwriting and managing to our long-term risk appetite.

 

 

 

NET INTEREST INCOME

 

Second Quarter 2022 compared to First Quarter 2022

 

Net interest income increased $742 thousand, or 7%, to $11.3 million, comparing the second quarter of 2022 to the linked first quarter of 2022 and was positively impacted by a higher interest rate environment and a change in the Company’s earning asset composition. During the second quarter, the Federal Reserve increased the high-end of the Federal funds target range by 125 basis points from 0.50% to 1.75%, compared to the first quarter when the Federal funds rate increased by 25 basis points from 0.25% to 0.50%.. The higher interest rate environment resulted in a 13-basis point increase in the yield on securities, a 66-basis point increase in the yield on interest-bearing deposits in other banks, and a three-basis point increase in the cost of interest-bearing deposits. The impact of higher earning asset yields on net interest income was greater than the impact from the increase in the cost of interest-bearing deposits. Although the Federal funds rate increased 125 basis points during the second quarter, the Company’s total cost of funds only increased by two basis points. Additionally, the earning asset composition had a favorable impact as average loans increased from 61% to 64% of average earning assets, while average interest-bearing deposits in other banks decreased from 13% to 9% of average earning assets.

 

The $742 thousand increase in net interest income resulted from an $815 thousand, or 7%, increase in total interest and dividend income, which was partially offset by a $73 thousand, or 15%, increase in total interest expense. The increase in total interest and dividend income was attributable to a $467 thousand increase in interest income and fees on loans, a $181 thousand increase in interest on deposits in banks, and a $167 thousand increase in interest and dividends on securities. The increase in total interest expense resulted from higher interest expense on deposits. The net interest margin increased to 3.42%, a 23-basis point increase from 3.19% in the first quarter.

 

Accretion of Paycheck Protection Program (“PPP”) loan income, net of costs, and accretion of discounts on purchased loans, net of premiums, were included in interest and fees on loans. Net accretion of PPP income totaled $35 thousand in the second quarter of 2022, which was a significant decrease from $323 thousand in the first quarter of 2022. Net accretion of discounts on purchased loans totaled $351 thousand in the second quarter of 2022 compared to $367 thousand in the first quarter of 2022.

 

Second Quarter 2022 compared to Second Quarter 2021

 

Net interest income increased $3.8 million, or 51%, comparing the second quarter of 2022 to the same period of 2021, and was positively impacted by a higher interest rate environment, a significant increase in average earning assets, and a change in the Company’s earning asset composition. During the second quarter of 2022, the high-end of the Federal funds target increased from 0.50% to 1.75%, compared to a Federal funds rate that remained at 0.25% throughout the second quarter of 2021. The higher interest rate environment resulted in a 14-basis point increase in the yield on loans and a 72-basis point increase in the yield on interest-bearing deposits in other banks, while the cost of interest-bearing deposits decreased two basis points. The cost of subordinated debt decreased by 64-basis points from the redemption of $5.0 million of higher rate subordinated debt on January 1, 2022. Although the Federal funds rate increased by 150 basis points over the last twelve months, the Company’s total cost of funds decreased by seven basis points. Average earning assets increased $358.0 million, or 37%, as a result of the acquisition of The Bank of Fincastle (“Fincastle”) in the third quarter of 2021 and growth of the Bank’s deposit portfolio over the last twelve months. Additionally, the composition of earning assets contributed to the increase in total interest and dividend income as total average securities increased from 20% to 27% of average earning assets, while average interest-bearing deposits in other banks decreased from 16% to 9%. Average loans were unchanged at 64% of average earning assets when comparing the same periods.

 

The $3.8 million increase in net interest income resulted from a $3.8 million, or 47%, increase in total interest and dividend income, while total interest expense was unchanged. The increase in total interest and dividend income was attributable to a $2.9 million increase in interest income and fees on loans, a $214 thousand increase in interest on deposits in banks, and a $691 thousand increase in interest income and dividends on securities. There was no change in total interest expense as the increase in interest expense on deposits was offset by the decrease in interest expense on subordinated debt. The net interest margin increased to 3.42%, a 32-basis point increase from 3.10% in the same period one year ago.

 

Accretion of PPP income, net of costs, and accretion of discounts on purchased loans, net of premiums, were included in interest and fees on loans. Net accretion of PPP income totaled $35 thousand in the second quarter of 2022, compared to $509 thousand for the same period of 2021. Net accretion of discounts on purchased loans totaled $351 thousand in the second quarter of 2022. There were no purchased loans in the second quarter of 2021, and as a result, there was no net accretion of discounts on purchased loans during the period.

 

PROVISION FOR LOAN LOSSES

 

Second Quarter 2022 compared to First Quarter 2022

 

Provision of loan losses totaled $400 thousand in the second quarter of 2022 compared with no provision for loan losses in the first quarter of 2022. The provision for loan losses resulted primarily from an increase in the general reserve component of the allowance for loan losses, which was attributable to loan growth of $43.7 million, or 5%, during the second quarter. There were no specific reserves on impaired loans at June 30, 2022, or March 31, 2022. Net charge-offs totaled $26 thousand during the second quarter.

 

The allowance for loan losses totaled $6.2 million, or 0.70% of total loans at June 30, 2022, compared to $5.8 million, or 0.70% of total loans at March 31, 2022. The net discount on purchased loans totaled $2.9 million at June 30, 2022, and $3.3 million at March 31, 2022.

 

Second Quarter 2022 compared to Second Quarter 2021

 

The provision for loan losses totaled $400 thousand for the second quarter of 2022, compared to a $1.0 million recovery of loan losses for the same period of 2021. The provision for loan losses for the second quarter of 2022 resulted primarily from an increase in the general reserve component of the allowance for loan losses, which was attributable to loan growth during the quarter. There were no specific reserves on impaired loans at June 30, 2022, compared to $78 thousand of specific reserves at June 30, 2021. Net charge-offs totaled $26 thousand during the second quarter of 2022.

 

The $1.0 million recovery of loan losses for the second quarter of 2021 resulted from the resolution of a previously impaired loan and a related decrease of the specific reserve component of the allowance for loan losses during the period.

 

The allowance for loan losses totaled $6.2 million, or 0.70% of total loans at June 30, 2022, compared to $5.5 million, or 0.89% of total loans at June 30, 2021. The net discount on purchased loans totaled $2.9 million at June 30, 2022. There were no discounts on purchased loans at June 30, 2021.

 

 

 

ASSET QUALITY

 

Loans 30 to 89 days past due and accruing totaled $1.6 million, or 0.18% of total loans at June 30, 2022, compared to $2.1 million, or 0.25% of total loans at March 31, 2022, and $550 thousand, or 0.09% of total loans at June 30, 2021. Accruing substandard loans decreased slightly to $308 thousand at June 30, 2022, compared to $311 thousand at March 31, 2022, and $322 thousand at June 30, 2021. Nonperforming assets decreased to $2.1 million at June 30, 2022, compared to $3.9 million at March 31, 2022, and was unchanged from $2.1 million at June 30, 2021. The decrease in nonperforming assets in the second quarter of 2022 resulted primarily from a decrease in nonaccrual loans. Nonperforming assets were comprised of $442 thousand of nonaccrual loans and $1.7 million of other real estate owned. There were $1.5 million of commercial rental properties included in other real estate owned, which were acquired through the merger with Fincastle in 2021.

 

The Bank modified terms of certain loans for customers negatively impacted by the pandemic during the fourth quarter of 2020 and the first half of 2021. The modifications lowered borrower’s loan payments by providing interest only payments for periods ranging between 6 and 24 months. As borrowers have resumed regular principal and interest loan payments, modified loan balances decreased to $4.7 million at June 30, 2022, from $8.9 million at March 31, 2022, and $13.4 million at June 30, 2021. All remaining modified loans were to businesses in the lodging sector and were included in the Bank’s commercial real estate loan portfolio and performing under their modified terms at June 30, 2022.

 

NONINTEREST INCOME

 

Second Quarter 2022 compared to First Quarter 2022

 

Noninterest income increased $69 thousand, or 3%, to $2.8 million in the second quarter of 2022 compared to the prior quarter. Service charges on deposits increased $89 thousand, or 15%, ATM and check card fees increased $47 thousand, or 6%, and other operating income increased $70 thousand. The increases were partially offset by a $43 thousand, or 5%, decrease in wealth management fees, a $45 thousand, or 19%, decrease in fees for other customer services, and a $36 thousand, or 38%, decrease in brokered mortgage fees.

 

The increase in service charges on deposits and ATM and check card fees was attributed to an increase in customer transactions, and the increase in other operating income resulted from a recovery of a loan charged off by Fincastle prior to its merger with First Bank. The decrease in wealth management fees was attributed to lower client account values impacted by changes in the financial markets during the second quarter of 2022. Although fees for other customer services were lower than the prior period, the decrease was primarily a result of higher amounts earned in the prior period. Brokered mortgage fees decreased from both the reduction in the number of mortgage loans originated and an increase in the number of mortgage loans retained in the Bank’s loan portfolio when comparing the periods.

 

Second Quarter 2022 compared to Second Quarter 2021

 

Noninterest income increased $345 thousand, or 14%, to $2.8 million for the second quarter of 2022, compared to the same period of 2021. Service charges on deposits increased $251 thousand, or 56%, ATM and check card fees increased $115 thousand, or 17%, fees for other customer services increased $38 thousand, or 25%, and wealth management fees increased $103 thousand, or 16%. The increases were partially offset by a $99 thousand, or 63%, decrease in brokered mortgage fees, and a $76 thousand, or 34%, decrease in other operating income.

 

The increases in service charges on deposits, ATM and check card fees, and fees for other customer services were favorably impacted by an increase in customer transactions and additional deposit accounts that resulted from the acquisition of Fincastle. The increase in wealth management income was attributable to an increase in the number of client accounts. Brokered mortgage fees and net gains on sale of loans held for sale decreased from a reduction in the number of mortgage loans originated, as well as an increase in the number of mortgage loans retained in the Bank’s loan portfolio and not sold or brokered when comparing the periods. The decrease in other operating income was a result of income earned from an investment in a small business investment company partnership in the second quarter of 2021.

 

NONINTEREST EXPENSE

 

Second Quarter 2022 compared to First Quarter 2022

 

Noninterest expense increased $274 thousand, or 3%, to $8.9 million in the second quarter of 2022, compared to the prior quarter. Equipment expense increased $61 thousand, or 11%, marketing increased $72 thousand, or 48%, legal and professional fees increased $48 thousand, or 14%, ATM and check card expense increased $44 thousand, or 15%, and other operating expense increased $121 thousand, or 15%. The increases were partially offset by a $38 thousand, or 1%, decrease in salaries and employee benefits and a $27 thousand, or 5%, decrease in occupancy expense.

 

 

 

 

The increase in equipment expense resulted from enhancements to the Bank’s operating systems and increases in support costs. Marketing expense increased primarily from the timing of campaigns and promotion activities. Legal and professional fees increased as a result of a reimbursement received in the first quarter of 2022 from a customer. The increase in ATM and check card expense correlated with the increase in card revenue and customer transactions, and the increase in other operating expense was primarily a result of an increase in a reserve for potential expenses related to letters of credit acquired from Fincastle. Although there were no merger expenses in the second quarter of 2022, merger expenses totaled $20 thousand in the first quarter of 2022.

 

Second Quarter 2022 compared to Second Quarter 2021

 

Noninterest expense increased $2.3 million, or 35%, to $8.9 million for the three-month period ended June 30, 2022, compared to the same period one year ago. The increase was primarily attributable to a $1.4 million, or 38% increase in salaries and employee benefits, a $146 thousand, or 37%, increase in occupancy expense, a $187 thousand, or 43%, increase in equipment expense, an $85 thousand, or 62%, increase in marketing, a $79 thousand, or 30%, increase in ATM and check card expense, and a $280 thousand, or 42%, increase in other operating expense. These increases were partially offset by a $102 thousand decrease in legal and professional fees.

 

The increases were primarily attributable to the increase in the number of employees, branch offices and customers that resulted from the acquisition of Fincastle and the acquisition of the loan portfolio, branch assets and the addition of employees from the SmartBank office. The increase in marketing was also related to the timing of campaigns and promotion activities. The decrease in legal and professional fees was primarily attributable to merger related costs in the second quarter of 2021. Although there were no merger expenses in the second quarter of 2022, merger expenses totaled $277 thousand in the second quarter of 2021.

 

BALANCE SHEET

 

Total assets decreased slightly, by $3.0 million, in the second quarter and totaled $1.4 billion at June 30, 2022, compared to total assets at March 31, 2022. The asset composition changed as loans increased $43.7 million, or 5%, while interest-bearing deposits in banks decreased $25.3 million and total securities decreased $24.6 million, comparing the same periods.

 

Comparing the balance sheets at June 30, 2022, and June 30, 2021, total assets increased $390.1 million, or 38%, to $1.4 billion in the second quarter of 2022, compared to $1.0 billion one year ago. The asset growth resulted from the acquisition of Fincastle in the third quarter of 2021 and from deposit growth over the last twelve months. The asset composition changed as loans increased $262.7 million, or 43%, and total securities increased $109.0 million or 46%, while interest-bearing deposits in banks decreased $9.8 million, comparing the same periods. Loans, excluding PPP loans, increased $313.0 million, or 55%, over the last twelve months, while PPP loans decreased $50.3 million over the same period. PPP loans totaled $846 thousand at June 30, 2022. 

 

Total liabilities increased slightly, by $3.3 million, in the second quarter of 2022 and totaled $1.3 billion at June 30, 2022, compared to total liabilities at March 31, 2022. The increase resulted from total deposit growth as noninterest-bearing deposits increased $13.5 million, while savings and interest-bearing demand deposits decreased $2.9 million and time deposits decreased $7.3 million.

 

Comparing the balance sheets at June 30, 2022, and June 30, 2021, total liabilities increased $378.5 million, or 40%, to $1.3 billion at June 30, 2022, compared to $935.9 million one year ago. The increase in total liabilities resulted from growth in deposits, which included both growth in deposits from the acquisition of Fincastle and from organic deposit growth over the last twelve months. Total deposits increased $381.8 million, or 42%, to $1.3 billion. Noninterest-bearing demand deposits increased $140.7 million, or 48%, savings and interest-bearing demand deposits increased $203.1 million, or 38%, and time deposits increased $38.0 million, or 40%. Subordinated debt decreased to $5.0 million at June 30, 2022, compared with $10.0 million one year ago, from the redemption of subordinated debt with an interest rate of 6.75%.

 

Total shareholders’ equity decreased $6.2 million in the second quarter to $100.3 million at June 30, 2022, compared to $106.6 million at March 31, 2022. A combined increase of common stock, surplus and retained earnings totaling $3.1 million was offset by a $9.3 million decrease in accumulated other comprehensive income, which resulted from the impact of changes in market rates on securities available for sale reported at market value. The Bank was considered well-capitalized at June 30, 2022.

 

Comparing the balance sheets at June 30, 2022, and June 30, 2021, total shareholders’ equity increased $11.6 million, or 13%, to $100.3 million in the second quarter of 2022, compared to $88.7 million one year ago. The increase resulted from a $27.8 million increase in common stock and surplus, and an $8.9 million, or 12%, increase in retained earnings, which were partially offset by a $25.1 million decrease in accumulated other comprehensive income. The decrease in accumulated other comprehensive income resulted from the impact of changes in market rates on securities available for sale. The increase in common stock and surplus was primarily from the acquisition of Fincastle in the third quarter of 2021.

 

ACQUISITION OF THE BANK OF FINCASTLE

 

On July 1, 2021, the Company completed the acquisition of The Bank of Fincastle for an aggregate purchase price of $33.8 million of cash and stock (the “Merger”). Fincastle was merged with and into First Bank. The former Fincastle branches operated as The Bank of Fincastle, a division of First Bank, until their systems were converted on October 16, 2021. There were no merger expenses in the second quarter of 2022, compared to merger expenses totaling $20 thousand in the first quarter of 2022, and $277 thousand in the second quarter of 2021.

 

 

 

ACQUISITION OF THE SMARTBANK LOAN PORTFOLIO

 

On September 30, 2021, the Bank acquired $82.6 million of loans and certain branch assets from SmartBank related to their Richmond area branch, located in Glen Allen, Virginia. Additionally, an experienced team of bankers based out of the SmartBank location transitioned to become employees of First Bank in the fourth quarter of 2021. First Bank did not assume any deposit liabilities from SmartBank in connection with the transaction and SmartBank closed their branch operation on December 31, 2021. The Bank continued to operate its loan production office from the former branch location. 

 

ABOUT FIRST NATIONAL CORPORATION

 

First National Corporation (NASDAQ: FXNC) is the parent company and bank holding company of First Bank, a community bank that first opened for business in 1907 in Strasburg, Virginia. The Bank offers loan and deposit products and services through its website, www.fbvirginia.com, its mobile banking platform, a network of ATMs located throughout its market area, a loan production office, a customer service center in a retirement community, and 20 bank branch office locations located throughout the Shenandoah Valley, the central regions of Virginia, the Roanoke Valley, and in the city of Richmond. In addition to providing traditional banking services, the Bank operates a wealth management division under the name First Bank Wealth Management. First Bank also owns First Bank Financial Services, Inc., which invests in entities that provide investment services and title insurance.

 

FORWARD-LOOKING STATEMENTS

 

Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company’s future operations and are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements involve a number of risks and uncertainties, including the rapidly changing uncertainties related to the COVID-19 pandemic and its potential adverse effect on the economy, our employees and customers, and our financial performance. For details on other factors that could affect expectations, see the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, and other filings with the Securities and Exchange Commission.

 

CONTACTS

 

Scott C. Harvard

 

M. Shane Bell

President and CEO

 

Executive Vice President and CFO

(540) 465-9121

 

(540) 465-9121

sharvard@fbvirginia.com

 

sbell@fbvirginia.com

 

 

 

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

 

Income Statement

                                       

Interest income

                                       

Interest and fees on loans

  $ 9,963     $ 9,496     $ 9,365     $ 9,215     $ 7,074  

Interest on deposits in banks

    251       70       64       79       37  

Interest on federal funds sold

                2       8        

Interest on securities

                                       

Taxable interest

    1,295       1,132       920       766       697  

Tax-exempt interest

    309       305       299       242       215  

Dividends

    21       21       23       21       22  

Total interest income

  $ 11,839     $ 11,024     $ 10,673     $ 10,331     $ 8,045  

Interest expense

                                       

Interest on deposits

  $ 413     $ 340     $ 355     $ 369     $ 328  

Interest on subordinated debt

    69       69       155       156       154  

Interest on junior subordinated debt

    67       67       68       68       68  

Total interest expense

  $ 549     $ 476     $ 578     $ 593     $ 550  

Net interest income

  $ 11,290     $ 10,548     $ 10,095     $ 9,738     $ 7,495  

Provision for (recovery of) loan losses

    400             350             (1,000 )

Net interest income after provision for (recovery of) loan losses

  $ 10,890     $ 10,548     $ 9,745     $ 9,738     $ 8,495  

Noninterest income

                                       

Service charges on deposit accounts

  $ 698     $ 609     $ 625     $ 547     $ 447  

ATM and check card fees

    797       750       894       753       682  

Wealth management fees

    760       803       716       696       657  

Fees for other customer services

    188       233       176       279       150  

Brokered mortgage fees

    58       94       123       155       157  

Income from bank owned life insurance

    131       144       152       161       100  

Net gains on sale of loans held for sale

                            18  

Other operating income

    148       78       275       57       224  

Total noninterest income

  $ 2,780     $ 2,711     $ 2,961     $ 2,648     $ 2,435  

Noninterest expense

                                       

Salaries and employee benefits

  $ 5,086     $ 5,124     $ 5,099     $ 5,446     $ 3,693  

Occupancy

    545       572       510       500       399  

Equipment

    620       559       527       519       433  

Marketing

    223       151       179       243       138  

Supplies

    131       136       168       176       77  

Legal and professional fees

    381       333       731       586       483  

ATM and check card expense

    347       303       317       329       268  

FDIC assessment

    132       152       112       87       78  

Bank franchise tax

    238       216       172       153       172  

Data processing expense

    221       236       1,271       465       216  

Amortization expense

    5       5       4       5       5  

Other real estate owned expense, net

    41       28       12       14        

Other operating expense

    948       829       924       903       668  

Total noninterest expense

  $ 8,918     $ 8,644     $ 10,026     $ 9,426     $ 6,630  

Income before income taxes

  $ 4,752     $ 4,615     $ 2,680     $ 2,960     $ 4,300  

Income tax expense

    917       886       497       562       958  

Net income

  $ 3,835     $ 3,729     $ 2,183     $ 2,398     $ 3,342  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

 

Common Share and Per Common Share Data

                                       

Earnings per common share, basic

  $ 0.61     $ 0.60     $ 0.35     $ 0.39     $ 0.69  

Weighted average shares, basic

    6,250,329       6,238,973       6,226,838       6,220,456       4,868,901  

Earnings per common share, diluted

  $ 0.61     $ 0.60     $ 0.35     $ 0.38     $ 0.69  

Weighted average shares, diluted

    6,257,479       6,245,704       6,235,907       6,229,524       4,873,286  

Shares outstanding at period end

    6,252,147       6,249,784       6,228,176       6,226,418       4,870,459  

Tangible book value at period end (4)

  $ 15.54     $ 16.54     $ 18.28     $ 18.11     $ 18.21  

Cash dividends

  $ 0.14     $ 0.14     $ 0.12     $ 0.12     $ 0.12  
                                         

Key Performance Ratios

                                       

Return on average assets

    1.08 %     1.06 %     0.63 %     0.71 %     1.31 %

Return on average equity

    15.04 %     13.40 %     7.44 %     8.64 %     15.33 %

Net interest margin

    3.42 %     3.19 %     3.13 %     3.06 %     3.10 %

Efficiency ratio (1)

    62.69 %     64.36 %     64.69 %     64.86 %     63.65 %
                                         

Average Balances

                                       

Average assets

  $ 1,419,878     $ 1,430,524     $ 1,366,855     $ 1,337,247     $ 1,026,583  

Average earning assets

    1,334,976       1,352,311       1,289,977       1,272,969       976,842  

Average shareholders’ equity

    102,269       112,822       116,511       110,153       87,442  
                                         

Asset Quality

                                       

Loan charge-offs

  $ 107     $ 106     $ 185     $ 111     $ 1,085  

Loan recoveries

    81       224       111       80       64  

Net charge-offs (recoveries)

    26       (118 )     74       31       1,021  

Non-accrual loans

    442       2,130       2,304       2,158       2,102  

Other real estate owned, net

    1,665       1,767       1,848       1,848        

Nonperforming assets (3)

    2,107       3,897       4,152       4,006       2,102  

Loans 30 to 89 days past due, accruing

    1,572       2,105       3,235       2,707       550  

Loans over 90 days past due, accruing

    91       52             7       5  

Troubled debt restructurings, accruing

                             

Special mention loans

                             

Substandard loans, accruing

    308       311       315       319       322  
                                         

Capital Ratios (2)

                                       

Total capital

  $ 131,624     $ 128,567     $ 125,934     $ 128,197     $ 95,856  

Tier 1 capital

    125,422       122,739       120,224       122,763       90,391  

Common equity tier 1 capital

    125,422       122,739       120,224       122,763       90,391  

Total capital to risk-weighted assets

    14.23 %     14.44 %     14.76 %     14.42 %     16.25 %

Tier 1 capital to risk-weighted assets

    13.56 %     13.79 %     14.09 %     13.81 %     15.32 %

Common equity tier 1 capital to risk-weighted assets

    13.56 %     13.79 %     14.09 %     13.81 %     15.32 %

Leverage ratio

    8.87 %     8.61 %     8.82 %     9.22 %     8.78 %

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

 

Balance Sheet

                                       

Cash and due from banks

  $ 19,886     $ 19,989     $ 18,725     $ 19,182     $ 13,913  

Interest-bearing deposits in banks

    104,529       129,801       157,281       95,459       114,334  

Federal funds sold

                      80,589        

Securities available for sale, at fair value

    264,750       284,893       289,495       266,600       222,236  

Securities held to maturity, at amortized cost

    77,151       81,640       33,441       10,046       10,898  

Restricted securities, at cost

    1,908       1,908       1,813       1,813       1,631  

Loans, net of allowance for loan losses

    873,887       830,595       819,408       816,977       611,883  

Other real estate owned, net

    1,665       1,767       1,848       1,848        

Premises and equipment, net

    22,118       22,278       22,403       22,401       18,876  

Accrued interest receivable

    4,154       4,056       3,903       3,823       2,662  

Bank owned life insurance

    24,569       24,438       24,294       24,141       18,128  

Goodwill

    3,030       3,030       3,030       4,011        

Core deposit intangibles, net

    145       150       154       159        

Other assets

    16,898       13,117       13,641       8,740       10,032  

Total assets

  $ 1,414,690     $ 1,417,662     $ 1,389,436     $ 1,355,789     $ 1,024,593  
                                         

Noninterest-bearing demand deposits

  $ 431,292     $ 417,776     $ 413,188     $ 411,527     $ 290,571  

Savings and interest-bearing demand deposits

    731,125       734,051       689,998       652,624       528,002  

Time deposits

    133,733       141,065       145,566       148,419       95,732  

Total deposits

  $ 1,296,150     $ 1,292,892     $ 1,248,752     $ 1,212,570     $ 914,305  

Subordinated debt, net

    4,994       4,994       9,993       9,993       9,992  

Junior subordinated debt

    9,279       9,279       9,279       9,279       9,279  

Accrued interest payable and other liabilities

    3,952       3,934       4,373       7,041       2,335  

Total liabilities

  $ 1,314,375     $ 1,311,099     $ 1,272,397     $ 1,238,883     $ 935,911  
                                         

Preferred stock

  $     $     $     $     $  

Common stock

    7,815       7,812       7,785       7,783       6,088  

Surplus

    32,398       32,298       31,966       31,889       6,295  

Retained earnings

    82,804       79,845       76,990       75,554       73,901  

Accumulated other comprehensive (loss) income, net

    (22,702 )     (13,392 )     298       1,680       2,398  

Total shareholders’ equity

  $ 100,315     $ 106,563     $ 117,039     $ 116,906     $ 88,682  

Total liabilities and shareholders’ equity

  $ 1,414,690     $ 1,417,662     $ 1,389,436     $ 1,355,789     $ 1,024,593  
                                         

Loan Data

                                       

Mortgage real estate loans:

                                       

Construction and land development

  $ 49,118     $ 49,308     $ 55,721     $ 45,120     $ 25,035  

Secured by farmland

    3,169       3,555       3,708       3,748       495  

Secured by 1-4 family residential

    312,082       290,408       291,990       294,216       235,158  

Other real estate loans

    397,868       380,635       361,213       358,895       244,960  

Loans to farmers (except those secured by real estate)

    769       937       985       857       232  

Commercial and industrial loans (except those secured by real estate)

    108,780       102,745       98,820       104,807       102,734  

Consumer installment loans

    4,230       4,602       4,963       6,577       5,179  

Deposit overdrafts

    292       205       175       172       174  

All other loans

    3,781       4,028       7,543       8,019       3,381  

Total loans

  $ 880,089     $ 836,423     $ 825,118     $ 822,411     $ 617,348  

Allowance for loan losses

    (6,202 )     (5,828 )     (5,710 )     (5,434 )     (5,465 )

Loans, net

  $ 873,887     $ 830,595     $ 819,408     $ 816,977     $ 611,883  

 

 

 

 

FIRST NATIONAL CORPORATION

Quarterly Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Quarter Ended

 
   

June 30,

   

March 31,

   

December 31,

   

September 30,

   

June 30,

 
   

2022

   

2022

   

2021

   

2021

   

2021

 

Reconciliation of Tax-Equivalent Net Interest Income (1)

                                       

GAAP measures:

                                       

Interest income – loans

  $ 9,963     $ 9,496     $ 9,365     $ 9,215     $ 7,074  

Interest income – investments and other

    1,876       1,528       1,308       1,116       971  

Interest expense – deposits

    (413 )     (340 )     (355 )     (369 )     (328 )

Interest expense – subordinated debt

    (69 )     (69 )     (155 )     (156 )     (154 )

Interest expense – junior subordinated debt

    (67 )     (67 )     (68 )     (68 )     (68 )

Total net interest income

  $ 11,290     $ 10,548     $ 10,095     $ 9,738     $ 7,495  

Non-GAAP measures:

                                       

Tax benefit realized on non-taxable interest income – loans

  $     $ 8     $ 8     $ 8     $ 8  

Tax benefit realized on non-taxable interest income – municipal securities

    82       81       80       64       57  

Total tax benefit realized on non-taxable interest income

  $ 82     $ 89     $ 88     $ 72     $ 65  

Total tax-equivalent net interest income

  $ 11,372     $ 10,637     $ 10,183     $ 9,810     $ 7,560  

 

 

 

 

FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

   

(unaudited)

 
   

For the Six Months Ended

 
   

June 30,

   

June 30,

 
   

2022

   

2021

 

Income Statement

               

Interest income

               

Interest and fees on loans

  $ 19,459     $ 14,217  

Interest on deposits in banks

    321       70  

Interest on securities

               

Taxable interest

    2,427       1,414  

Tax-exempt interest

    614       395  

Dividends

    42       44  

Total interest income

  $ 22,863     $ 16,140  

Interest expense

               

Interest on deposits

  $ 753     $ 691  

Interest on subordinated debt

    138       308  

Interest on junior subordinated debt

    134       134  

Total interest expense

  $ 1,025     $ 1,133  

Net interest income

  $ 21,838     $ 15,007  

Provision for (recovery of) loan losses

    400       (1,000 )

Net interest income after provision for (recovery of) loan losses

  $ 21,438     $ 16,007  

Noninterest income

               

Service charges on deposit accounts

  $ 1,307     $ 889  

ATM and check card fees

    1,547       1,283  

Wealth management fees

    1,563       1,300  

Fees for other customer services

    421       331  

Brokered mortgage fees

    152       262  

Income from bank owned life insurance

    275       213  

Net gains on securities available for sale

          37  

Net gains on sale of loans

          25  

Other operating income

    226       238  

Total noninterest income

  $ 5,491     $ 4,578  

Noninterest expense

               

Salaries and employee benefits

  $ 10,210     $ 7,248  

Occupancy

    1,117       846  

Equipment

    1,179       864  

Marketing

    374       244  

Supplies

    267       165  

Legal and professional fees

    714       1,220  

ATM and check card expense

    650       499  

FDIC assessment

    284       147  

Bank franchise tax

    454       340  

Data processing expense

    457       420  

Amortization expense

    9       19  

Other real estate owned expense, net

    69        

Net losses on disposal of premises and equipment

    2        

Other operating expense

    1,776       1,268  

Total noninterest expense

  $ 17,562     $ 13,280  

Income before income taxes

  $ 9,367     $ 7,305  

Income tax expense

    1,803       1,527  

Net income

  $ 7,564     $ 5,778  

 

 

 

 

FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary

(in thousands, except share and per share data)

 

 

   

(unaudited)

 
   

For the Six Months Ended

 
   

June 30,

   

June 30,

 
   

2022

   

2021

 

Common Share and Per Common Share Data

               

Net income, basic

  $ 1.21     $ 1.19  

Weighted average shares, basic

    6,244,682       4,866,376  

Net income, diluted

  $ 1.21     $ 1.19  

Weighted average shares, diluted

    6,250,674       4,872,706  

Shares outstanding at period end

    6,252,147       4,870,459  

Tangible book value at period end

  $ 15.54     $ 18.21  

Cash dividends

  $ 0.28     $ 0.24  
                 

Key Performance Ratios

               

Return on average assets

    1.07 %     1.15 %

Return on average equity

    14.16 %     13.44 %

Net interest margin

    3.39 %     3.19 %

Efficiency ratio (1)

    63.50 %     64.09 %
                 

Average Balances

               

Average assets

  $ 1,425,581     $ 1,009,630  

Average earning assets

    1,310,977       957,176  

Average shareholders’ equity

    107,686       86,668  
                 

Asset Quality

               

Loan charge-offs

  $ 213     $ 1,151  

Loan recoveries

    305       131  

Net charge-offs (recoveries)

    (92 )     1,020  
                 

Reconciliation of Tax-Equivalent Net Interest Income (1)

               

GAAP measures:

               

Interest income – loans

  $ 19,459     $ 14,217  

Interest income – investments and other

    3,404       1,923  

Interest expense – deposits

    (753 )     (691 )

Interest expense – subordinated debt

    (138 )     (308 )

Interest expense – junior subordinated debt

    (134 )     (134 )

Total net interest income

  $ 21,838     $ 15,007  

Non-GAAP measures:

               

Tax benefit realized on non-taxable interest income – loans

  $ 8     $ 16  

Tax benefit realized on non-taxable interest income – municipal securities

    163       105  

Total tax benefit realized on non-taxable interest income

  $ 171     $ 121  

Total tax-equivalent net interest income

  $ 22,009     $ 15,128  

 

(1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned income/expense, amortization of intangibles, gains and losses on disposal of premises and equipment, and merger related expenses by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding gains and losses on sales of securities.  Tax-equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit is 21%. See the tables above for tax-equivalent net interest income and reconciliations of net interest income to tax-equivalent net interest income.  The efficiency ratio is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency.  Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such.  Management believes; however, such financial information is meaningful to the reader in understanding operational performance, but cautions that such information not be viewed as a substitute for GAAP.

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

(3) Nonperforming assets are comprised of nonaccrual loans and other real estate owned, net of selling costs.

(4) Tangible book value is calculated by subtracting goodwill and other intangibles from total shareholders' equity.