EX-99.1 2 vabk-ex991_6.htm EX-99.1 vabk-ex991_6.htm

Exhibit 99.1

 

FOR IMMEDIATE RELEASE

INVESTOR RELATIONS CONTACT:

 

Tara Y. Harrison (434) 817-8587

 

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

ANNOUNCES FIRST QUARTER FINANCIAL RESULTS  

 

Charlottesville, VA – Virginia National Bankshares Corporation (NASDAQ: VABK) (the “Company”) today reported net income of $1.5 million, or $0.55 per diluted share, for the quarter ended March 31, 2021, which is a 7.2% increase compared to net income of $1.4 million, or $0.52 per diluted share, recognized for the quarter ended March 31, 2020.  

“We are pleased to post another strong first quarter and solid asset quality ratios,” said Glenn W. Rust, President and Chief Executive Officer.  “This was done in spite of incurring $278 thousand in merger-related expenses.  As we move forward following our merger with Fauquier Bankshares, Inc., this secure foundation will be key to future results.”  

Update on Our Response to COVID-19

 

Paycheck Protection Program – During 2020, Virginia National Bank (the “Bank”) assisted nonprofit organizations and local businesses by funding $86.9 million of Small Business Administration (“SBA”) Paycheck Protection Program (“PPP”) loans, which were designed to provide economic relief to small businesses adversely impacted by COVID-19.  During the first quarter of 2021, the Bank funded an additional $36.2 million in PPP loans.  The loans carry a 1% annual interest rate.  As of March 31, 2021, 43% of the total dollars of PPP loans had been forgiven by the SBA, with $70.2 million outstanding. The Company recognized $2.1 million in net PPP loan origination fees in 2020 and $548 thousand in the first quarter of 2021.

 

 

Loan Deferments – Also to assist our customers whose businesses were impacted by COVID-19, we processed a total of $59.0 million in loan deferments since the beginning of the pandemic, of which $28.7 million, or 48.6%, were principal-only deferments; $20.0 million, or 33.9%, were principal and interest deferments; $8.6 million, or 14.5%, were government-guaranteed loans; and $1.8 million, or 3.0%, were student loans.  As of March 31, 2021, $57.5 million in loan balances, or 97.4% of the total loan deferments approved, have returned to normal payment schedules and are now current, leaving a remaining balance of deferments of $1.5 million.  Of this remaining balance, $1.2 million, or 77.3%, are 100% government-guaranteed loans for which the deferrals were approved by the United States Department of Agriculture; and $349 thousand, or 22.7%, are student loans, which are private student loans not subject to potential federal forgiveness.  

 

 

First Quarter 2021 and Selected Balance Sheet Financial Highlights

 

Gross loans outstanding at March 31, 2021 totaled $621.1 million, an increase of $67.1 million, or 12.1%, compared to March 31, 2020.  The increase is primarily due to the origination of PPP loans as noted above.  

 

 

The balance of loans in non-accrual status decreased to $5 thousand as of March 31, 2021, from $273 thousand as of March 31, 2020.  

 



 

First Quarter 2021 and Selected Balance Sheet Financial Highlights (continued)

 

Loans 90 days or more past due and still accruing interest amounted to $399 thousand as of March 31, 2021, compared to $733 thousand as of March 31, 2020. The March 2021 balance consists of one government-guaranteed loan in the amount of $382 thousand and one student loan in the amount of $17 thousand.

 

 

The period-end allowance for loan losses (“ALLL”) as a percentage of total loans was 0.90% as of March 31, 2021 and 0.85% as of March 31, 2020.   Note that the ALLL as a percentage of total loans, excluding PPP loans, (a non-GAAP financial measure) would have been 1.02% as of March 31, 2021.1  

 

 

The Company incurred $278 thousand in merger-related expenses during the first quarter of 2021 related to the combination with Fauquier, which closed on April 1, 2021.  

 

 

Return on average assets (“ROAA”) for the first quarter of 2021 was 0.68% compared to 0.78% realized in the same period in the prior year.  ROAA excluding the impact of merger expenses (a non-GAAP financial measure) would have been 0.71% for the first quarter of 2021.1   

 

 

Return on average equity (“ROAE”) for the first quarter of 2021 was 7.40% compared to 7.28% realized in same period in the prior year. ROAE excluding the impact of merger expenses (a non-GAAP financial measure) would have been 7.73% for the first quarter of 2021.1   

 

 

A provision for loan losses of $351 thousand was recognized during the first quarter of 2021, compared to $765 thousand recognized in the first quarter of the prior year.

 

 

The efficiency ratio on a fully tax equivalent basis (“FTE”) (a non-GAAP financial measure) was 67.7% for the first quarter of 2021, compared to 64.3% for the first quarter of 2020.1

 

 

The loan-to-deposit ratio was 77.2% at March 31, 2021, compared to 87.2% at March 31, 2020.

 

 

Net interest income for the first quarter of 2021 of $6.0 million increased $599 thousand, or 11.1%, compared to the first quarter of 2020.  The higher net interest income was driven by the decrease in interest expense of $496 thousand period-over-period, and the increase in interest and dividends on investment securities of $109 thousand.

 

 

The cost of funds of 35 basis points (“bps”) incurred in the first quarter of the current year decreased 40 bps from 75 bps in the same period in 2020, due to lower rates paid on deposit accounts.  Low-cost deposits, which include noninterest checking accounts and interest-bearing checking, savings and money market accounts, remained in excess of 84% of total deposits at March 31, 2021 and 2020.

 

 

Noninterest income for the first quarter of 2021 decreased $630 thousand, or 37.8%, compared to the first quarter of 2020, primarily due to the decrease in loan swap fee income of $494 thousand.  No securities were sold in the first quarter of 2021, resulting in a $53 thousand reduction in gain on sale income from the first quarter of 2020 to the first quarter of 2021.  Fees on mortgage sales declined $47 thousand period over period due to elimination of the department.  Also, in the first quarter of 2020, the Company received $42 thousand more in royalty income than in the first quarter of 2021.

 

 

Noninterest expense for the first quarter of 2021 increased $238 thousand, or 5.2%, compared to the first quarter of 2020, due to $278 thousand of merger-related expenses, offset by minor variances in other components of noninterest expense.  

 

 

Tangible book value per share (a non-GAAP financial measure) as of March 31, 2021 was $29.07, compared to $27.95 as of March 31, 2020.1  

 

 

The effective tax rate for the first quarter of 2021 amounted to 20.0%, compared to 19.1% for the first quarter of 2020.  The non-deductibility of certain merger-related expenses for tax purposes in 2021 caused the effective rate to increase.  

 

 

Cash dividends of $814 thousand were declared during the first quarter of 2021, while the remaining net income of $691 thousand, or 45.9%, was retained.  

 

 

Capital ratios continue to be in compliance with requirements for well-capitalized banks.  

 


 

1 

See “Reconciliation of Certain Non-GAAP Financial Measures” at the end of this release.

Page 2 of 7

 


 

Fauquier Information

Effective April 1, 2021, the Company completed the acquisition of Fauquier Bankshares, Inc. (Fauquier) and its banking subsidiary, The Fauquier Bank.  The first quarter financial results of the Company do not include the financial results of Fauquier.  At March 31, 2021, Fauquier had total assets of $911.3 million, net loans of $616.4 million and total deposits of $817.5 million.

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 four banking offices in Charlottesville and one banking office in Winchester, and offers loan, deposit and treasury management services in Richmond, Virginia. Along with the merger of The Fauquier Bank with and into Virginia National Bank effective April 1, 2021, the Bank added eleven banking offices throughout Fauquier and Prince William counties, for which system conversion and integration will occur in the summer of 2021. 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 Bank offers investment advisory services under the name of Sturman Wealth Advisors.  Investment management services are offered through Masonry Capital Management, LLC, a registered investment adviser and wholly-owned subsidiary of the Company

The Company’s common stock trades on the Nasdaq Capital Market under the symbol “VABK.”  Additional information on the Company is also available at www.vnbcorp.com.

Non-GAAP Financial Measures

The accounting and reporting policies of the Company conform to U.S. generally accepted accounting principles (“GAAP”) and prevailing practices in the banking industry. However, management uses certain non-GAAP measures to supplement the evaluation of the Company’s performance. Management believes presentations of these non-GAAP financial measures provide useful supplemental information that is essential to a proper understanding of the operating results of the Company’s core businesses. These non-GAAP disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Reconciliations of GAAP to non-GAAP measures are included at the end of this release.

Forward-Looking Statements; Other Information

Certain statements in this release may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, without limitation, statements with respect to the Company’s operations, performance, future strategy and goals, and are often characterized by use of qualified words such as “expect,” “believe,” “estimate,” “project,” “anticipate,” “intend,” “will,” “should,” or words of similar meaning or other statements concerning the opinions or judgement of the Company and its management about future events. While Company management believes such statements to be reasonable, future events and predictions are subject to circumstances that are not within the control of the Company and its management.  Actual results may differ materially from those included in the forward-looking statements due to a number of factors, including, without limitation, the effects of and changes in: general economic and market conditions, including the effects of declines in real estate values, an increase in unemployment levels and general economic contraction as a result of COVID-19 or other pandemics; fluctuations in interest rates, deposits, loan demand, and asset quality; assumptions that underlie the Company’s allowance for loan losses; the potential adverse effects of unusual and infrequently occurring events, such as weather-related disasters, terrorist acts or public health events (e.g., COVID-19 or other pandemics), and of governmental and societal responses thereto; the performance of vendors or other parties with which the Company does business; competition; technology; changes in laws, regulations and guidance; changes in accounting principles or guidelines; performance of assets under management;  expected revenue synergies and cost savings from the recently completed merger with Fauquier may not be fully realized or realized within the expected timeframe; the businesses of the Company and Fauquier may not be integrated successfully or such integration may be more difficult, time-consuming or costly than expected; revenues following the merger may be lower than expected; customer and employee relationships and business operations may be disrupted by the merger; and other factors impacting financial services businesses.  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, 2020 and other reports filed from time to time by the Company with the Securities and Exchange Commission. These statements speak only as of the date made, and the Company does not undertake to update any forward-looking statements to reflect changes or events that may occur after this release.

Page 3 of 7

 


VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED BALANCE SHEETS

(dollars in thousands, except per share data)

 

 

 

March 31,

2021

 

 

December 31,

2020 *

 

 

 

(Unaudited)

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

17,407

 

 

$

8,116

 

Federal funds sold

 

 

77,089

 

 

 

26,579

 

Securities:

 

 

 

 

 

 

 

 

Available for sale, at fair value

 

 

173,088

 

 

 

174,086

 

Restricted securities, at cost

 

 

2,653

 

 

 

3,010

 

Total securities

 

 

175,741

 

 

 

177,096

 

Loans

 

 

621,068

 

 

 

609,406

 

Allowance for loan losses

 

 

(5,615

)

 

 

(5,455

)

Loans, net

 

 

615,453

 

 

 

603,951

 

Premises and equipment, net

 

 

5,104

 

 

 

5,238

 

Bank owned life insurance

 

 

16,956

 

 

 

16,849

 

Goodwill

 

 

372

 

 

 

372

 

Other intangible assets, net

 

 

324

 

 

 

341

 

Accrued interest receivable and other assets

 

 

9,957

 

 

 

9,868

 

Total assets

 

$

918,403

 

 

$

848,410

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Demand deposits:

 

 

 

 

 

 

 

 

Noninterest-bearing

 

$

248,212

 

 

$

209,772

 

Interest-bearing

 

 

162,218

 

 

 

148,910

 

Money market and savings deposit accounts

 

 

292,886

 

 

 

272,980

 

Certificates of deposit and other time deposits

 

 

100,844

 

 

 

99,102

 

Total deposits

 

 

804,160

 

 

 

730,764

 

Advances from the FHLB

 

 

30,000

 

 

 

30,000

 

Accrued interest payable and other liabilities

 

 

4,231

 

 

 

5,048

 

Total liabilities

 

 

838,391

 

 

 

765,812

 

Commitments and contingent liabilities

 

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

 

 

Preferred stock, $2.50 par value, 2,000,000 shares authorized,

   no shares outstanding

 

 

-

 

 

 

-

 

Common stock, $2.50 par value, 10,000,000 shares authorized;

     2,728,327 (including 36,179 nonvested) shares issued

     and outstanding as of March 31, 2021 and 2,714,273

     (including 25,268 nonvested) shares issued and outstanding

     as of December 31, 2020

 

 

6,730

 

 

 

6,722

 

Capital surplus

 

 

32,559

 

 

 

32,457

 

Retained earnings

 

 

42,650

 

 

 

41,959

 

Accumulated other comprehensive income (loss)

 

 

(1,927

)

 

 

1,460

 

Total shareholders' equity

 

 

80,012

 

 

 

82,598

 

Total liabilities and shareholders' equity

 

$

918,403

 

 

$

848,410

 

 

*

Derived from audited consolidated financial statements

Page 4 of 7

 


VIRGINIA NATIONAL BANKSHARES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands, except per share data)

(Unaudited)

 

 

 

For the three months ended

 

 

 

 

March 31, 2021

 

 

 

March 31, 2020

 

 

Interest and dividend income:

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

5,938

 

 

 

$

5,871

 

 

Federal funds sold

 

 

12

 

 

 

 

85

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

507

 

 

 

 

509

 

 

Tax exempt

 

 

176

 

 

 

 

75

 

 

Dividends

 

 

34

 

 

 

 

24

 

 

Total interest and dividend income

 

 

6,667

 

 

 

 

6,564

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense:

 

 

 

 

 

 

 

 

 

 

Demand and savings deposits

 

 

377

 

 

 

 

695

 

 

Certificates and other time deposits

 

 

280

 

 

 

 

494

 

 

Repurchase agreements and other borrowings

 

 

36

 

 

 

 

-

 

 

Total interest expense

 

 

693

 

 

 

 

1,189

 

 

Net interest income

 

 

5,974

 

 

 

 

5,375

 

 

Provision for loan losses

 

 

351

 

 

 

 

765

 

 

Net interest income after provision for loan losses

 

 

5,623

 

 

 

 

4,610

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest income:

 

 

 

 

 

 

 

 

 

 

Wealth management fees

 

 

329

 

 

 

 

310

 

 

Advisory and brokerage income

 

 

191

 

 

 

 

178

 

 

Royalty income

 

 

5

 

 

 

 

47

 

 

Deposit account fees

 

 

160

 

 

 

 

179

 

 

Debit/credit card and ATM fees

 

 

154

 

 

 

 

157

 

 

Earnings/increase in value of bank owned life insurance

 

 

107

 

 

 

 

107

 

 

Fees on mortgage sales

 

 

-

 

 

 

 

47

 

 

Gains on sales of securities

 

 

-

 

 

 

 

53

 

 

Loan swap fee income

 

 

15

 

 

 

 

509

 

 

Other

 

 

78

 

 

 

 

82

 

 

Total noninterest income

 

 

1,039

 

 

 

 

1,669

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense:

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

2,402

 

 

 

 

2,424

 

 

Net occupancy

 

 

495

 

 

 

 

452

 

 

Equipment

 

 

116

 

 

 

 

131

 

 

Data processing

 

 

289

 

 

 

 

301

 

 

Merger expenses

 

 

278

 

 

 

 

-

 

 

Other

 

 

1,201

 

 

 

 

1,235

 

 

Total noninterest expense

 

 

4,781

 

 

 

 

4,543

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,881

 

 

 

 

1,736

 

 

Provision for income taxes

 

 

376

 

 

 

 

332

 

 

Net income

 

$

1,505

 

 

 

$

1,404

 

 

Net income per common share, basic

 

$

0.55

 

 

 

$

0.52

 

 

Net income per common share, diluted

 

$

0.55

 

 

 

$

0.52

 

 

Weighted average common shares outstanding, basic

 

 

2,719,840

 

 

 

 

2,692,803

 

 

Weighted average common shares outstanding, diluted

 

 

2,727,468

 

 

 

 

2,693,784

 

 

 

Page 5 of 7

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data)

(Unaudited)

 

 

 

At or For the Three Months Ended

 

 

 

March 31,

2021

 

 

December 31,

2020

 

 

September 30,

2020

 

 

June 30,

2020

 

 

March 31,

2020

 

Common Share Data:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per weighted average share, basic

 

$

0.55

 

 

$

0.96

 

 

$

0.69

 

 

$

0.77

 

 

$

0.52

 

Net income per weighted average share, diluted

 

$

0.55

 

 

$

0.96

 

 

$

0.69

 

 

$

0.77

 

 

$

0.52

 

Weighted average shares outstanding, basic

 

 

2,719,840

 

 

 

2,714,273

 

 

 

2,714,273

 

 

 

2,710,019

 

 

 

2,692,803

 

Weighted average shares outstanding, diluted

 

 

2,727,468

 

 

 

2,414,905

 

 

 

2,714,897

 

 

 

2,710,644

 

 

 

2,693,784

 

Actual shares outstanding

 

 

2,728,327

 

 

 

2,714,273

 

 

 

2,714,273

 

 

 

2,714,273

 

 

 

2,702,373

 

Tangible book value per share at period end

 

$

29.07

 

 

$

30.17

 

 

$

29.37

 

 

$

28.86

 

 

$

27.95

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets 1

 

 

0.68

%

 

 

1.23

%

 

 

0.89

%

 

 

1.07

%

 

 

0.78

%

Return on average equity 1

 

 

7.40

%

 

 

12.75

%

 

 

9.18

%

 

 

10.64

%

 

 

7.28

%

Net interest margin (FTE) 2

 

 

2.83

%

 

 

3.32

%

 

 

3.05

%

 

 

3.12

%

 

 

3.20

%

Efficiency ratio (FTE) 3

 

 

67.72

%

 

 

57.03

%

 

 

65.68

%

 

 

59.47

%

 

 

64.31

%

Loan-to-deposit ratio

 

 

77.23

%

 

 

83.39

%

 

 

91.71

%

 

 

88.55

%

 

 

87.22

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,974

 

 

$

6,702

 

 

$

6,047

 

 

$

5,755

 

 

$

5,375

 

Net interest income (FTE) 2,3

 

$

6,021

 

 

$

6,741

 

 

$

6,089

 

 

$

5,780

 

 

$

5,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 leverage ratio

 

 

9.01

%

 

 

9.54

%

 

 

9.41

%

 

 

9.84

%

 

 

10.59

%

Total risk-based capital ratio

 

 

15.49

%

 

 

15.35

%

 

 

15.41

%

 

 

15.56

%

 

 

14.04

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets and Asset Quality:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Earning Assets

 

$

862,373

 

 

$

807,414

 

 

$

793,712

 

 

$

744,760

 

 

$

678,941

 

Average Gross Loans

 

$

618,902

 

 

$

618,296

 

 

$

630,704

 

 

$

618,096

 

 

$

535,824

 

Paycheck Protection Program Loans, end of period

 

$

70,171

 

 

$

55,120

 

 

$

86,883

 

 

$

86,859

 

 

$

-

 

Loan Deferrals, Pandemic Related

 

$

1,539

 

 

$

3,346

 

 

$

9,439

 

 

$

39,800

 

 

$

-

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

$

5,455

 

 

$

5,334

 

 

$

4,917

 

 

$

4,704

 

 

$

4,209

 

Provision for loan losses

 

 

351

 

 

 

255

 

 

 

224

 

 

 

378

 

 

 

765

 

Charge-offs

 

 

(241

)

 

 

(162

)

 

 

(62

)

 

 

(193

)

 

 

(388

)

Recoveries

 

 

50

 

 

 

28

 

 

 

255

 

 

 

28

 

 

 

118

 

Net recoveries (charge-offs)

 

 

(191

)

 

 

(134

)

 

 

193

 

 

 

(165

)

 

 

(270

)

End of period

 

$

5,615

 

 

$

5,455

 

 

$

5,334

 

 

$

4,917

 

 

$

4,704

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-accrual loans

 

$

5

 

 

$

8

 

 

$

9

 

 

$

11

 

 

$

273

 

Loans 90 days or more past due and still accruing

 

 

399

 

 

 

137

 

 

 

61

 

 

 

1,076

 

 

 

733

 

OREO

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total nonperforming assets (NPA)

 

$

404

 

 

$

145

 

 

$

70

 

 

$

1,087

 

 

$

1,006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NPA as a % of total assets

 

 

0.04

%

 

 

0.02

%

 

 

0.01

%

 

 

0.14

%

 

 

0.14

%

NPA as a % of total loans plus OREO

 

 

0.07

%

 

 

0.02

%

 

 

0.01

%

 

 

0.17

%

 

 

0.18

%

ALLL to total loans

 

 

0.90

%

 

 

0.90

%

 

 

0.84

%

 

 

0.78

%

 

 

0.85

%

ALLL to total loans, excluding PPP loans (non-GAAP)

 

 

1.02

%

 

 

0.98

%

 

 

0.97

%

 

 

0.90

%

 

 

0.85

%

Non-accruing loans to total loans

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.00

%

 

 

0.05

%

Net charge-offs (recoveries) to average loans 1

 

 

0.12

%

 

 

0.09

%

 

 

-0.12

%

 

 

0.11

%

 

 

0.20

%

 

1

Ratio is computed on an annualized basis.

2

The net interest margin and net interest income are reported on a FTE basis, using a Federal income tax rate of 21%.

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 on the following page.

 

 

Page 6 of 7

 


 

VIRGINIA NATIONAL BANKSHARES CORPORATION

RECONCILIATION OF CERTAIN NON-GAAP FINANCIAL MEASURES

(dollars in thousands, except per share data)

(Unaudited)

 

 

 

 

Three Months Ended

 

 

 

March 31,

2021

 

 

December 31,

2020

 

 

September 30,

2020

 

 

June 30,

2020

 

 

March 31,

2020

 

Fully tax-equivalent measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

5,974

 

 

$

6,702

 

 

$

6,047

 

 

$

5,755

 

 

$

5,375

 

Fully tax-equivalent adjustment

 

 

47

 

 

 

39

 

 

 

42

 

 

 

25

 

 

 

20

 

Net interest income (FTE) 1

 

$

6,021

 

 

$

6,741

 

 

$

6,089

 

 

$

5,780

 

 

$

5,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio 2

 

 

68.2

%

 

 

57.3

%

 

 

66.0

%

 

 

59.7

%

 

 

64.5

%

Fully tax-equivalent adjustment

 

 

-0.5

%

 

 

-0.3

%

 

 

-0.3

%

 

 

-0.2

%

 

 

-0.2

%

Efficiency ratio (FTE) 3

 

 

67.7

%

 

 

57.0

%

 

 

65.7

%

 

 

59.5

%

 

 

64.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest margin

 

 

2.81

%

 

 

3.30

%

 

 

3.03

%

 

 

3.11

%

 

 

3.18

%

Fully tax-equivalent adjustment

 

 

0.02

%

 

 

0.02

%

 

 

0.02

%

 

 

0.01

%

 

 

0.02

%

Net interest margin (FTE) 1

 

 

2.83

%

 

 

3.32

%

 

 

3.05

%

 

 

3.12

%

 

 

3.20

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets ("ROAA")

 

 

0.68

%

 

 

1.23

%

 

 

0.89

%

 

 

1.07

%

 

 

0.78

%

Impact of merger expenses

 

 

0.03

%

 

 

0.05

%

 

 

0.07

%

 

 

 

 

 

 

Operating ROAA (non-GAAP)

 

 

0.71

%

 

 

1.28

%

 

 

0.96

%

 

 

1.07

%

 

 

0.78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity ("ROAE")

 

 

7.40

%

 

 

12.75

%

 

 

9.18

%

 

 

10.64

%

 

 

7.28

%

Impact of merger expenses

 

 

0.34

%

 

 

0.54

%

 

 

0.68

%

 

 

 

 

 

 

Operating ROAE (non-GAAP)

 

 

7.73

%

 

 

13.29

%

 

 

9.86

%

 

 

10.64

%

 

 

7.28

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other financial measures

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLL to total loans

 

 

0.90

%

 

 

0.90

%

 

 

0.84

%

 

 

0.78

%

 

 

0.85

%

Impact of PPP loans

 

 

0.12

%

 

 

0.08

%

 

 

0.13

%

 

 

0.12

%

 

 

 

ALLL to total loans, excluding PPP loans (non-GAAP)

 

 

1.02

%

 

 

0.98

%

 

 

0.97

%

 

 

0.90

%

 

 

0.85

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Book value per share

 

$

29.33

 

 

$

30.43

 

 

$

29.64

 

 

$

29.14

 

 

$

28.23

 

Impact of intangible assets

 

 

(0.26

)

 

 

(0.26

)

 

$

(0.27

)

 

$

(0.28

)

 

$

(0.28

)

Tangible book value per share (non-GAAP)

 

$

29.07

 

 

$

30.17

 

 

$

29.37

 

 

$

28.86

 

 

$

27.95

 

 

 

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 or non-GAAP basis, is computed by dividing noninterest expense by the sum of  net interest income (FTE) and noninterest income.

 

 

 

Page 7 of 7