Virginia National Bankshares Corporation (NASDAQ: VABK) (the “Company”) today reported quarterly net income of $4.6 million, or $0.85 per diluted share, for the quarter ended September 30, 2024, compared to $4.7 million, or $0.86 per diluted share, recognized for the quarter ended September 30, 2023. For the nine months ended September 30, 2024, the Company recognized net income of $12.4 million, or $2.30 per diluted share, compared to $16.1 million, or $2.99 per diluted share, for the nine months ended September 30, 2023.
https://mma.prnewswire.com/media/1500288/Virginia_National_Logo.jpg
The decline in year-to-date 2024 net income compared to 2023 is primarily the result of 1) increased cost of funds and 2) the receipt in the prior year of bank-owned life insurance proceeds as a result of the death of a former employee, which was offset by an increase in interest income and a decline in operating expenses.
President and Chief Executive Officer’s comments: “Our measures to reduce ongoing overhead costs are paying off for us as evidenced through reduced noninterest expenses,” stated Glenn W. Rust, President and Chief Executive Officer. “In addition, we continue to put new loans on the books, increasing loan balances 11% during 2024 and 19% year-over-year, and our credit quality metrics remain strong. Our capital and liquidity positions continue to be solid and stable.”
Key Performance Indicators Third Quarter 2024 Compared to Second Quarter 2024
—
— Return on average assets increased to 1.15% from 1.05%
— Return on average equity increased to 11.44% from 11.07%
— Net interest margin (FTE)1 improved to 3.24% from 3.04%
— Loan-to-deposit ratio increased to 88.1% from 84.3%
— Efficiency ratio (FTE)1 improved to 58.6% from 62.7%
September 2024 Balance Sheet Highlights
— The Company continued to experience loan growth in the third quarter of 2024. Gross loans outstanding as of September 30, 2024 totaled $1.2 billion, an increase of $122.8 million, or 11.2%, compared to December 31, 2023 and an increase of $195.0 million, or 19.1%, compared to September 30, 2023.
— As of September 30, 2024, the Company had unused borrowing facilities in place of approximately $160.4 million and held no brokered deposits.
— Securities balances declined $141.9 million from December 31, 2023 to September 30, 2024; funds from the maturities of investments were repurposed to higher yielding assets in the form of loans.
— The Company utilizes a third-party to offer multi-million-dollar FDIC insurance to customers with balances in excess of single-bank limits through Insured Cash Sweep® (ICS) plans. Deposit balances held in ICS plans amounted to $145.6 million as of September 30, 2024, $151.5 million as of December 31, 2023 and $128.7 million as of September 30, 2023.
— Total deposits decreased $29.2 million, or 2.1% from December 31, 2023 to September 30, 2024 and increased $9.6 million, or 0.7% year-over-year.
— Outstanding borrowings declined $14.0 million, or 21.1%, from December 31, 2023 to September 30, 2024, as management made a concerted effort to stabilize overall cost of funds.
Loans and Asset Quality
— Credit performance remains strong with nonperforming assets as a percentage of total assets of 0.33% as of September 30, 2024, 0.17% as of December 31, 2023 and 0.13% as of September 30, 2023.
— Nonperforming assets amounted to $5.3 million as of September 30, 2024, compared to $2.7 million as of December 31, 2023 and $2.0 million as of September 30, 2023;
— Ten loans to nine borrowers are in non-accrual status, totaling $2.1 million, as of September 30, 2024, compared to $1.9 million as of December 31, 2023 and $1.1 million as of September 30, 2023.
— Loans 90 days or more past due and still accruing interest amounted to $3.2 million as of September 30, 2024, compared to $880 thousand as of December 31, 2023 and $854 thousand as of September 30, 2023. The past due balance as of September 30, 2024 is comprised of four loans totaling $3.1 million which are 100% government-guaranteed, and four student loans totaling $66 thousand.
— The Company currently holds no other real estate owned.
— The period-end Allowance for Credit Losses (“ACL”) as a percentage of total loans was 0.70% as of September 30, 2024, 0.77% as of December 31, 2023 and 0.76% as of September 30, 2023. The proportionate increase in government-guaranteed loans over the respective periods is the driver of the decrease in the ACL as a percentage of total loans. Balances in government-guaranteed loans have increased $111.1 million during the first nine months of 2024 and have increased $141.3 million since September 30, 2023. Such loans are 100% government-guaranteed and do not require an ACL.
— The fair value mark that was allocated to the acquired loans was $21.3 million as of April 1, 2021, with a remaining balance of $7.3 million as of September 30, 2024.
— For the three months ended September 30, 2024, the Company recorded a net recovery of provision for credit losses of $114 thousand, as the recovery of a previously charged-off loan nearly offset the increase in provision required for new loan balances; this balance includes a $111 thousand recovery of provision for unfunded reserves, as a result of a decline in unfunded construction commitments.
Net Interest Income
— Net interest income for the three months ended September 30, 2024 of $12.0 million increased $924 thousand, or 8.3%, compared to the three months ended September 30, 2023, as the increase in interest income earned on assets outweighed the interest expense on deposit accounts and borrowings.
— Net interest margin (FTE), (a non-GAAP financial measure)1, for the three months ended September 30, 2024 was 3.24%, compared to 2.89% and 3.04% for the three months ended December 31, 2023 and the three months ended September 30, 2023, respectively. The increase as compared to the third quarter of 2023 was primarily due to the increase in yield on loans, described below.
— Yield on loans was 5.85% for the three months ended September 30, 2024, compared to 5.53% for the prior year same period, and was 5.73% for the nine months ended September 30, 2024, compared to 5.81% for the prior year same period. The accretion of the credit mark related to purchased loans positively impacted interest income by 25 bps in the third quarter of 2024, compared to 27 bps in the third quarter of 2023.
— The overall cost of funds, including noninterest-bearing deposits, of 207 bps incurred in the three months ended September 30, 2024 increased 35 bps from 172 bps in the same period in the prior year. Overall, the cost of interest-bearing deposits increased period over period, from a cost of 226 bps to 271 bps. Management believes that the Bank’s cost of funds stabilized during the first half of 2024, as the cost of funds and cost of interest bearing deposits is relatively unchanged during the nine months ended September 30, 2024.
_____________________________________________________________________
1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.
Noninterest Income Noninterest income for the three months ended September30, 2024 decreased $1.2 million, or 45.1%, compared to the three months ended September30, 2023, primarily due to the recognition of bank-owned life insurance proceeds during the prior period due to the death of a former employee, as well as lower wealth management, deposit account, debit card, credit card and ATM fees.
Noninterest Expense Noninterest expense for the three months ended September 30, 2024 decreased $397 thousand, or 4.8%, compared to the three months ended September 30, 2023. This decrease is primarily the result of lower compensation and occupancy costs, as a result of right-sizing the branch network from the merger, and reduced marketing, advertising and promotion expense.
Book Value Book value per share increased to $30.89 as of September30, 2024, compared to $25.29 as of September30, 2023, and tangible book value per share (a non-GAAP financial measure)1 was $28.68 as of September30, 2024 compared to $22.83 as of September30, 2023. These values increased as net retained income increased and unrealized losses in the investment portfolio declined period over period.
Income Taxes The effective tax rates amounted to 18.5% and 15.0% for the three months ended September30, 2024 and 2023, respectively, which are lower than the statutory rate, due to the recognition of low-income housing tax credits and the effect of tax-exempt income from municipal bonds and income from bank owned life insurance policies.
Dividends Cash dividends of $1.8 million, or $0.33 per share, were declared and paid during the third quarter of 2024.
Share Repurchase Plan Year-to-date, the Company has repurchased 20,350 shares at an average price of $27.42 per share. No shares were repurchased during the third quarter of 2024.
_____________________________________________________________________
1 See "Reconciliation of Certain Quarterly Non-GAAP Financial Measures" at the end of this release.
About Virginia National Bankshares Corporation
Virginia National Bankshares Corporation, headquartered in Charlottesville, Virginia, is the bank holding company for Virginia National Bank. The Bank has nine banking offices throughout Fauquier and Prince William counties, three banking offices in Charlottesville and Albemarle County, and banking offices in Winchester and Richmond, Virginia. The Bank offers a full range of banking and related financial services to meet the needs of individuals, businesses and charitable organizations, including the fiduciary services of VNB Trust and Estate Services. The Company’s common stock trades on the Nasdaq Capital Market under the symbol “VABK.” Additional information on the Company is also available at www.vnbcorp.com.
Non-GAAP Financial Measures
The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”) and prevailing practices in the banking industry. However, management uses certain non-GAAP measures to supplement the evaluation of the Company’s performance. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses. These non-GAAP disclosures should not be viewed as a substitute for, or more important than, operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP measures are included at the end of this release.
Forward-Looking Statements; Other Information
Certain statements in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, statements with respect to the Company’s operations, performance, future strategy and goals, and are often characterized by use of qualified words such as “expect,” “believe,” “estimate,” “project,” “anticipate,” “intend,” “will,” “should,” or words of similar meaning or other statements concerning the opinions or judgement of the Company and its management about future events. While Company management believes such statements to be reasonable, future events and predictions are subject to circumstances that are not within the control of the Company and its management. Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in: inflation, interest rates, market and monetary fluctuations; liquidity and capital requirements; market disruptions including pandemics or significant health hazards, severe weather conditions, natural disasters, terrorist activities, financial crises, political crises, war and other military conflicts or other major events, the governmental and societal responses thereto, or the prospect of these events; changes, particularly declines, in general economic and market conditions in the local economies in which the Company operates, including the effects of declines in real estate values; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; the impact of changes in laws, regulations and guidance related to financial services including, but not limited to, taxes, banking, securities and insurance; changes in accounting principles, policies and guidelines; the financial condition of the Company’s borrowers; the Company’s ability to attract, hire, train and retain qualified employees; an increase in unemployment levels; competitive pressures on loan and deposit pricing and demand; fluctuation in asset quality; assumptions that underlie the Company’s ACL; the value of securities held in the Company’s investment portfolio; performance of assets under management; cybersecurity threats or attacks and the development and maintenance of reliable electronic systems; changes in technology and their impact on the marketing of new products and services and the acceptance of these products and services by new and existing customers; the willingness of customers to substitute competitors’ products and services for the Company’s products and services; the risks and uncertainties described from time to time in the Company’s press releases and filings with the SEC; and the Company’s performance in managing the risks involved in any of the foregoing. Many of these factors and additional risks and uncertainties are described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 and other reports filed from time to time by the Company with the Securities and Exchange Commission. These statements speak only as of the date made, and the Company does not undertake to update any forward-looking statements to reflect changes or events that may occur after this release.
VIRGINIA NATIONAL BANKSHARES CORPORATION
CONSOLIDATED BALANCE SHEETS
(dollars in thousands, except share and per share data)
September30, 2024 December 31, 2023* September30, 2023
(Unaudited) (Unaudited)
ASSETS
Cash and due from banks $ 10,188 $ 18,074 $ 7,416
Interest-bearing deposits in other banks 8,977 10,316 9,959
Federal funds sold - - 1,015
Securities:
Available for sale (AFS), at fair value 279,323 420,595 390,816
Restricted securities, at cost 7,737 8,385 7,269
Total securities 287,060 428,980 398,085
Loans, net of deferred fees and costs 1,215,512 1,092,665 1,020,518
Allowance for credit losses (8,523) (8,395) (7,799)
Loans, net 1,206,989 1,084,270 1,012,719
Premises and equipment, net 15,562 16,195 16,298
Bank owned life insurance 39,762 38,904 38,635
Goodwill 7,768 7,768 7,768
Core deposit intangible, net 4,099 5,093 5,448
Right of use asset, net 5,921 6,748 7,110
Deferred tax asset, net 13,548 15,382 19,567
Accrued interest receivable and other assets 14,906 14,287 38,559
Total assets $ 1,614,780 $ 1,646,017 $ 1,562,579
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Demand deposits:
Noninterest-bearing $ 359,900 $ 372,857 $ 399,158
Interest-bearing 258,439 305,541 287,480
Money market and savings deposit accounts 431,707 412,119 406,189
Certificates of deposit and other time deposits 329,857 318,581 277,471
Total deposits 1,379,903 1,409,098 1,370,298
Federal funds purchased 3,112 3,462 -
Borrowings 52,500 66,500 43,000
Junior subordinated debt, net 3,495 3,459 3,448
Lease liability 5,748 6,504 6,824
Accrued interest payable and other liabilities 4,113 3,954 3,282
Total liabilities 1,448,871 1,492,977 1,426,852
Commitments and contingent liabilities
Shareholders' equity:
Preferred stock, $2.50 par value - - -
Common stock, $2.50 par value 13,257 13,258 13,253
Capital surplus 106,166 106,045 105,862
Retained earnings 80,789 73,781 72,384
Accumulated other comprehensive loss (34,303) (40,044) (55,772)
Total shareholders' equity 165,909 153,040 135,727
Total liabilities and shareholders' equity $ 1,614,780 $ 1,646,017 $ 1,562,579
Common shares outstanding 5,370,912 5,365,982 5,365,982
Common shares authorized 10,000,000 10,000,000 10,000,000
Preferred shares outstanding - - -
Preferred shares authorized 2,000,000 2,000,000 2,000,000
* Derived from audited consolidated financial statements
VIRGINIA NATIONAL BANKSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(dollars in thousands, except per share and share data)
(Unaudited)
For the three months ended For the nine months ended
September30, 2024 September30, 2023 September30, 2024 September30, 2023
Interest and dividend income:
Loans, including fees $ 17,378 $ 13,748 $ 49,281 $ 41,409
Federal funds sold 136 133 535 143
Other interest-bearing deposits 50 64 165 442
Investment securities:
Taxable 1,414 2,848 5,349 8,674
Tax exempt 326 327 979 983
Dividends 102 94 320 265
Total interest and dividend income 19,406 17,214 56,629 51,916
Interest expense:
Demand deposits 66 78 205 273
Money market and savings deposits 2,990 2,739 8,864 6,709
Certificates and other time deposits 3,915 2,685 11,947 5,109
Borrowings 313 505 1,187 1,271
Federal funds purchased 9 21 25 112
Junior subordinated debt 89 86 260 226
Total interest expense 7,382 6,114 22,488 13,700
Net interest income 12,024 11,100 34,141 38,216
Recovery of credit losses (114) (73) (474) (60)
Net interest income after recovery of credit losses 12,138 11,173 34,615 38,276
Noninterest income:
Wealth management fees 239 419 905 1,220
Deposit account fees 317 404 1,042 1,204
Debit/credit card and ATM fees 474 535 1,485 1,742
Bank owned life insurance income 294 981 858 1,494
Gains (losses) on sales of assets, net - 132 36 132
Gain on early redemption of debt - - 379 -
Gain on termination of interest rate swap - - - 460
Losses on sales of AFS, net - - (4) (206)
Other 128 173 620 919
Total noninterest income 1,452 2,644 5,321 6,965
Noninterest expense:
Salaries and employee benefits 3,769 3,936 11,771 12,049
Net occupancy 919 991 2,756 3,099
Equipment 176 195 514 589
Bank franchise tax 366 292 1,051 929
Computer software 219 185 703 590
Data processing 707 623 2,025 2,171
FDIC deposit insurance assessment 125 220 500 540
Marketing, advertising and promotion 166 262 571 912
Professional fees 189 202 631 592
Core deposit intangible amortization 319 368 994 1,138
Other 988 1,066 3,368 3,156
Total noninterest expense 7,943 8,340 24,884 25,765
Income before income taxes 5,647 5,477 15,052 19,476
Provision for income taxes 1,047 824 2,647 3,381
Net income $ 4,600 $ 4,653 $ 12,405 $ 16,095
Net income per common share, basic $ 0.86 $ 0.87 $ 2.31 $ 3.00
Net income per common share, diluted $ 0.85 $ 0.86 $ 2.30 $ 2.99
Weighted average common shares outstanding, basic 5,370,912 5,365,982 5,371,616 5,354,086
Weighted average common shares outstanding, diluted 5,396,936 5,395,483 5,387,537 5,382,145
VIRGINIA NATIONAL BANKSHARES CORPORATION
FINANCIAL HIGHLIGHTS
(dollars in thousands, except share and per share data)
(Unaudited)
At or For the Three Months Ended
September 30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 September 30, 2023
Common Share Data:
Net income $ 4,600 $ 4,159 $ 3,646 $ 3,168 $ 4,653
Net income per weighted average share, basic $ 0.86 $ 0.77 $ 0.68 $ 0.59 $ 0.87
Net income per weighted average share, diluted $ 0.85 $ 0.77 $ 0.68 $ 0.59 $ 0.86
Weighted average shares outstanding, basic 5,370,912 5,377,055 5,366,890 5,365,982 5,365,982
Weighted average shares outstanding, diluted 5,396,936 5,385,770 5,380,081 5,394,713 5,395,483
Actual shares outstanding 5,370,912 5,370,912 5,390,388 5,365,982 5,365,982
Tangible book value per share at period end (non-GAAP) 5 $ 28.68 $ 26.43 $ 25.99 $ 26.12 $ 22.83
Key Ratios:
Return on average assets 1 1.15 % 1.05 % 0.91 % 0.79 % 1.18 %
Return on average equity 1 11.44 % 11.07 % 9.57 % 9.03 % 12.91 %
Net interest margin (FTE) 2 3.24 % 3.04 % 2.93 % 2.89 % 3.04 %
Efficiency ratio (FTE) 3 58.6 % 62.7 % 66.8 % 64.0 % 60.3 %
Loan-to-deposit ratio 88.1 % 84.3 % 78.8 % 77.5 % 74.5 %
Net Interest Income:
Net interest income $ 12,024 $ 11,181 $ 10,936 $ 10,753 $ 11,100
Net interest income (FTE) 2 $ 12,111 $ 11,268 $ 11,023 $ 10,839 $ 11,187
Capital Ratios:
Tier 1 leverage ratio 11.81 % 11.47 % 11.24 % 11.13 % 11.26 %
Total risk-based capital ratio 18.88 % 18.64 % 18.49 % 18.24 % 18.76 %
Assets and Asset Quality:
Average earning assets $ 1,487,182 $ 1,491,821 $ 1,513,924 $ 1,487,910 $ 1,460,555
Average gross loans $ 1,181,447 $ 1,144,350 $ 1,117,570 $ 1,061,297 $ 986,480
Fair value mark on acquired loans $ 7,301 $ 8,237 $ 8,811 $ 9,399 $ 9,965
Allowance for credit losses on loans:
Beginning of period $ 8,028 $ 8,289 $ 8,395 $ 7,799 $ 7,863
Provision for (recovery of) credit losses (3) (518) 11 713 2
Charge-offs (272) (208) (184) (207) (199)
Recoveries 770 465 67 90 133
Net recoveries (charge-offs) 498 257 (117) (117) (66)
End of period $ 8,523 $ 8,028 $ 8,289 $ 8,395 $ 7,799
Non-accrual loans $ 2,113 $ 2,365 $ 2,178 $ 1,852 $ 1,143
Loans 90 days or more past due and still accruing 3,214 1,596 876 880 854
Total nonperforming assets (NPA) 4 $ 5,327 $ 3,961 $ 3,054 $ 2,732 $ 1,997
NPA as a % of total assets 0.33 % 0.25 % 0.19 % 0.17 % 0.13 %
NPA as a % of gross loans 0.44 % 0.34 % 0.27 % 0.25 % 0.20 %
ACL to gross loans 0.70 % 0.69 % 0.73 % 0.77 % 0.76 %
Non-accruing loans to gross loans 0.17 % 0.20 % 0.19 % 0.17 % 0.11 %
Net charge-offs (recoveries) to average loans 1 -0.17 % -0.09 % 0.04 % 0.04 % 0.03 %
1 Ratio is computed on an annualized basis. 2 The net interest margin and net interest income are reported on a fully tax-equivalent basis (FTE) basis, using a Federal income tax rate of 21%. This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release. 3 The efficiency ratio (FTE) is computed as a percentage of noninterest expense divided by the sum of net interest income (FTE) and noninterest income. This is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency. Management believes such financial information is meaningful to the reader in understanding operating performance, but cautions that such information should not be viewed as a substitute for GAAP. Comparison of our efficiency ratio with those of other companies may not be possible because other companies may calculate them differently. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release. 4 The Bank held no other real estate owned during any of the periods presented. 5 This is a non-GAAP financial measure. Refer to the Reconciliation of Certain Non-GAAP Financial (FTE) Measures at the end of this release.
VIRGINIA NATIONAL BANKSHARES CORPORATION
AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)
(dollars in thousands)
(Unaudited)
For the three months ended
September30, 2024 September30, 2023
Interest Interest
Average Income/ Average Average Income/ Average
Balance Expense Yield/Cost Balance Expense Yield/Cost
ASSETS
Interest Earning Assets:
Securities:
Taxable Securities and Dividends $ 221,548 $ 1,516 2.74 % $ 387,180 $ 2,942 3.04 %
Tax Exempt Securities 1 66,334 413 2.49 % 66,835 414 2.48 %
Total Securities 1 287,882 1,929 2.68 % 454,015 3,356 2.96 %
Loans:
Real Estate 905,275 13,348 5.87 % 843,477 11,612 5.46 %
Commercial 238,407 3,418 5.70 % 103,059 1,394 5.37 %
Consumer 37,765 612 6.45 % 39,945 742 7.37 %
Total Loans 1,181,447 17,378 5.85 % 986,481 13,748 5.53 %
Fed Funds Sold 9,875 136 5.48 % 9,569 133 5.51 %
Other interest-bearing deposits 7,978 50 2.49 % 10,491 64 2.42 %
Total Earning Assets 1,487,182 19,493 5.21 % 1,460,556 17,301 4.70 %
Less: Allowance for Credit Losses (8,134) (7,907)
Total Non-Earning Assets 106,616 114,792
Total Assets $ 1,585,664 $ 1,567,441
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest Bearing Liabilities:
Interest Bearing Deposits:
Interest Checking $ 261,961 $ 66 0.10 % $ 304,969 $ 78 0.10 %
Money Market and Savings Deposits 425,026 2,990 2.80 % 407,213 2,739 2.67 %
Time Deposits 334,768 3,915 4.65 % 252,917 2,685 4.21 %
Total Interest-Bearing Deposits 1,021,755 6,971 2.71 % 965,099 5,502 2.26 %
Borrowings 25,634 313 4.86 % 37,648 505 5.32 %
Federal funds purchased 616 9 5.81 % 1,300 21 6.41 %
Junior subordinated debt 3,487 89 10.15 % 3,443 86 9.91 %
Total Interest-Bearing Liabilities 1,051,492 7,382 2.79 % 1,007,490 6,114 2.41 %
Non-Interest-Bearing Liabilities:
Demand deposits 363,929 406,518
Other liabilities 10,347 10,422
Total Liabilities 1,425,768 1,424,430
Shareholders' Equity 159,896 143,011
Total Liabilities & Shareholders' Equity $ 1,585,664 $ 1,567,441
Net Interest Income (FTE) $ 12,111 $ 11,187
Interest Rate Spread 2 2.42 % 2.29 %
Cost of Funds 2.07 % 1.72 %
Interest Expense as a Percentage of 1.97 % 1.66 %
Average Earning Assets
Net Interest Margin (FTE) 3 3.24 % 3.04 %
1 Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%. Refer to the Reconcilement of Non-GAAP Measures table at the end of this release. 2 Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities. 3 Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets.
VIRGINIA NATIONAL BANKSHARES CORPORATION
AVERAGE BALANCES, INCOME AND EXPENSES, YIELDS AND RATES (TAXABLE EQUIVALENT BASIS)
(dollars in thousands)
(Unaudited)
For the nine months ended
September30, 2024 September30, 2023
Interest Interest
Average Income/ Average Average Income/ Average
Balance Expense Yield/Cost Balance Expense Yield/Cost
ASSETS
Interest Earning Assets:
Securities:
Taxable Securities and Dividends $ 262,029 $ 5,669 2.88 % $ 418,367 $ 8,939 2.85 %
Tax Exempt Securities 1 66,462 1,240 2.49 % 66,957 1,245 2.48 %
Total Securities 1 328,491 6,909 2.80 % 485,324 10,184 2.80 %
Loans:
Real Estate 903,786 38,373 5.67 % 827,902 36,077 5.83 %
Commercial 206,420 8,923 5.77 % 83,393 3,103 4.97 %
Consumer 37,706 1,985 7.03 % 42,094 2,229 7.08 %
Total Loans 1,147,912 49,281 5.73 % 953,389 41,409 5.81 %
Fed Funds Sold 13,101 535 5.45 % 3,527 143 5.42 %
Other interest-bearing deposits 8,002 165 2.75 % 17,444 442 3.39 %
Total Earning Assets 1,497,506 56,890 5.07 % 1,459,684 52,178 4.78 %
Less: Allowance for Credit Losses (8,381) (7,933)
Total Non-Earning Assets 109,762 114,387
Total Assets $ 1,598,887 $ 1,566,138
LIABILITIES AND SHAREHOLDERS' EQUITY
Interest Bearing Liabilities:
Interest Bearing Deposits:
Interest Checking $ 271,102 $ 205 0.10 % $ 332,587 $ 273 0.11 %
Money Market and Savings Deposits 419,586 8,864 2.82 % 423,547 6,709 2.12 %
Time Deposits 338,154 11,947 4.72 % 192,139 5,109 3.56 %
Total Interest-Bearing Deposits 1,028,842 21,016 2.73 % 948,273 12,091 1.70 %
Borrowings 32,706 1,187 4.85 % 33,289 1,271 5.10 %
Federal funds purchased 558 25 5.98 % 2,927 112 5.12 %
Junior subordinated debt 3,476 260 9.99 % 3,430 226 8.81 %
Total Interest-Bearing Liabilities 1,065,582 22,488 2.82 % 987,919 13,700 1.85 %
Non-Interest-Bearing Liabilities:
Demand deposits 367,688 428,906
Other liabilities 10,808 9,760
Total Liabilities 1,444,078 1,426,585
Shareholders' Equity 154,809 139,553
Total Liabilities & Shareholders' Equity $ 1,598,887 $ 1,566,138
Net Interest Income (FTE) $ 34,402 $ 38,478
Interest Rate Spread 2 2.25 % 2.93 %
Cost of Funds 2.10 % 1.29 %
Interest Expense as a Percentage of 2.01 % 1.25 %
Average Earning Assets
Net Interest Margin (FTE) 3 3.07 % 3.52 %
1 Tax-exempt income for investment securities has been adjusted to a fully tax-equivalent basis (FTE), using a Federal income tax rate of 21%. Refer to the Reconcilement of Non-GAAP Measures table at the end of this release. 2 Interest spread is the average yield earned on earning assets less the average rate paid on interest-bearing liabilities. 3 Net interest margin (FTE) is net interest income expressed as a percentage of average earning assets.
VIRGINIA NATIONAL BANKSHARES CORPORATION
RECONCILIATION OF CERTAIN QUARTERLY NON-GAAP FINANCIAL MEASURES
(dollars in thousands, except per share data)
(Unaudited)
For the Three Months Ended
September30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 September 30, 2023
Fully tax-equivalent measures
Net interest income $ 12,024 $ 11,181 $ 10,936 $ 10,753 $ 11,100
Fully tax-equivalent adjustment 87 87 87 86 87
Net interest income (FTE) 1 $ 12,111 $ 11,268 $ 11,023 $ 10,839 $ 11,187
Efficiency ratio 2 58.9 % 63.1 % 67.2 % 64.4 % 60.7 %
Fully tax-equivalent adjustment -0.3 % -0.4 % -0.4 % -0.4 % -0.4 %
Efficiency ratio (FTE) 3 58.6 % 62.7 % 66.8 % 64.0 % 60.3 %
Net interest margin 3.22 % 3.01 % 2.91 % 2.87 % 3.02 %
Fully tax-equivalent adjustment 0.02 % 0.03 % 0.02 % 0.02 % 0.02 %
Net interest margin (FTE) 1 3.24 % 3.04 % 2.93 % 2.89 % 3.04 %
As of
September30, 2024 June 30, 2024 March 31, 2024 December 31, 2023 September 30, 2023
Other financial measures
Book value per share $ 30.89 $ 28.70 $ 28.31 $ 28.52 $ 25.29
Impact of intangible assets 4 (2.21) (2.27) (2.32) (2.40) (2.46)
Tangible book value per share (non-GAAP) $ 28.68 $ 26.43 $ 25.99 $ 26.12 $ 22.83
For the Nine Months Ended
September30, September30,
2024 2023
Fully tax-equivalent measures
Net interest income $ 34,141 $ 38,216
Fully tax-equivalent adjustment 261 262
Net interest income (FTE) 1 $ 34,402 $ 38,478
Efficiency ratio 2 63.1 % 57.0 %
Fully tax-equivalent adjustment -0.5 % -0.3 %
Efficiency ratio (FTE) 3 62.6 % 56.7 %
Net interest margin 3.05 % 3.50 %
Fully tax-equivalent adjustment 0.02 % 0.02 %
Net interest margin (FTE) 1 3.07 % 3.52 %
1 FTE calculations use a Federal income tax rate of 21%. 2 The efficiency ratio, GAAP basis, is computed by dividing noninterest expense by the sum of net interest income and noninterest income. 3 The efficiency ratio, FTE, is computed by dividing noninterest expense by the sum of net interest income (FTE) and noninterest income. 4 Intangible assets include goodwill and core deposit intangible assets, net of accumulated amortization, for all periods presented.
https://c212.net/c/img/favicon.png?sn=PH33658&sd=2024-10-17
View original content to download multimedia:https://www.prnewswire.com/news-releases/virginia-national-bankshares-corporation-announces-2024-third-quarter-earnings-302279307.html
SOURCE Virginia National Bankshares Corporation
https://rt.newswire.ca/rt.gif?NewsItemId=PH33658&Transmission_Id=202410170853PR_NEWS_USPR_____PH33658&DateId=20241017
COMTEX_458892201/1005/2024-10-17T08:53:58