newsfilter
← Latest News
PR Newswire·

VIRGINIA NATIONAL BANKSHARES CORPORATION ANNOUNCES SECOND QUARTER 2023 EARNINGS

CHARLOTTESVILLE, Va., July 17, 2023 /PRNewswire/ -- Virginia National Bankshares Corporation (NASDAQ:VABK) (the "Company") today reported quarterly net income of $5.7 million, or $1.05 per diluted share, for the quarter ended June 30, 2023, evenly balanced with net income of $5.7 million, or $1.06 per diluted share, recognized for the quarter ended June 30, 2022.  For the six months ended June 30, 2023, the Company recognized net income of $11.4 million, or $2.13 per diluted share, compared to $10.6 million, or $1.98 per diluted share, for the six months ended June 30, 2022. 

Our return on average assets set a record for the Company in the first half of 2023, as we achieved 1.47% year-to-date.

"Virginia National Bank remains committed to our customers and our community, and continues to proactively lend as indicated by our loan growth in the second quarter," commented President and Chief Executive Officer, Glenn W. Rust. "We have not been forced to tighten our credit quality standards as many banks have, since our standards were established with a high bar from the onset, as evidenced by our solid credit quality metrics.  Our return on average assets set a record for the Company in the first half of 2023, as we achieved 1.47% year-to-date."

Second Quarter 2023 Highlights

  • Return on average assets ("ROAA") for the three months ended June 30, 2023 increased to 1.46% compared to 1.27% realized in the same period in the prior year.
  • Return on average equity ("ROAE") for the three months ended June 30, 2023 decreased to 15.98% compared to 16.16% realized in same period in the prior year, primarily due to the increase in accumulated other comprehensive loss of $8.3 million period over period related to unrealized losses in the securities portfolio.
  • The efficiency ratio on a fully tax equivalent basis ("FTE") (a non-GAAP financial measure)1 was 54.1% for the three months ended June 30, 2023, an improvement over 58.3% for the same period in the prior year.
  • Net interest margin (FTE), (a non-GAAP financial measure)1, for the three months ended June 30, 2023 rose to 3.83%, compared to 3.02% for the three months ended June 30, 2022. Yield on loans elevated to 6.35% for the three months ended June 30, 2023, from 4.32% for the same period in the prior year. The accretion of the credit mark related to purchased loans positively impacted interest income by 88 bps in the second quarter of 2023, compared to 12 bps in the second quarter of 2022, increasing primarily due to the treatment of the credit mark under CECL2. When a purchased loan, which was identified as purchased credit-deteriorated as of the date of the acquisition, is satisfied by the borrower, the remaining mark is recognized as interest income in accordance with CECL, whereas former accounting treatment required that the credit mark be spread among the remaining loan pool.
  • Total deposits declined $130.3 million from December 31, 2022 to June 30, 2023, as many customers moved funds outside of the Bank to earn higher yields while the Bank's strategy was to keep cost of funds low during the first two months of the year. Borrowings and federal funds purchased increased over the same period by $80.1 million. As of June 30, 2023, the Company had unused borrowing facilities in place of approximately $106.6 million.
  • The Company had no brokered deposits as of June 30, 2023 or December 31, 2022. 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 $132.8 million as of June 30, 2023 and $134.6 million as of December 31, 2022.

__________________________________________________________________ 

1

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

2

For more information regarding the adoption of FASB's Topic 326, Financial Instruments - Credit Losses ("CECL") effective January 1, 2023, refer to the Company's first quarter 2023 Form 10-Q.

 

Share Repurchase Plan

During the second quarter of 2023, the Board of Directors approved a share repurchase plan of up to 5% of outstanding common stock, subject to consultation with the Federal Reserve.  More information will be forthcoming for shareholders regarding the specifics of the plan after the consultation has been completed.

Loans and Asset Quality

  • Gross loans outstanding as of June 30, 2023 totaled $973.3 million, an increase of $36.9 million, or 3.9%, compared to December 31, 2022.
  • Credit performance remains strong with nonperforming assets as a percentage of total assets of 0.08% as of June 30, 2023 and December 31, 2022, compared to 0.07% as of June 30, 2022. Nonperforming assets have been reduced to $1.3 million as of June 30, 2023, compared to $1.4 million as of December 31, 2022 and increased from $1.1 million as of June 30, 2022; the Company currently holds no other real estate owned.
    • Six loans to five borrowers are in non-accrual status, totaling $1.2 million, as of June 30, 2023, compared to $673 thousand as of December 31, 2022 and $511 thousand as of June 30, 2022. The adoption of CECL altered the manner in which purchased loans that were in non-accrual status are presented, and as a result, two such loans totaling $534 thousand are now included in this figure.
    • Loans 90 days or more past due and still accruing interest amounted to $107 thousand as of June 30, 2023, compared to $705 thousand as of December 31, 2022 and $626 thousand as of June 30, 2022.
  • The period-end Allowance for Credit Losses ("ACL") as a percentage of total loans was 0.81% as of June 30, 2023 and 0.57% as of June 30, 2022. 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 $11.0 million as of June 30, 2023. The total of the ACL and the fair value mark as a percentage of gross loans (a non-GAAP financial measure)1 amounted to 1.94% as of June 30, 2023 and 2.39% as of June 30, 2022.
  • For the three months ended June 30, 2023, the Company recorded a provision for credit losses of $261 thousand, which includes $45 thousand related to provision for unfunded commitments. The increase in provision over the prior year is due primarily to increased loan balances.

Net Interest Income

  • Net interest income for the three months ended June 30, 2023 of $13.7 million increased $1.2 million, or 10%, compared to the three months ended June 30, 2022, due primarily to the increase in average balances of securities, positively impacting net interest income through rate and volume, as well as the increase in average yields on loans, offset by increased interest expense on deposit accounts and borrowings.
  • The overall cost of funds, including noninterest deposits, of 133 bps incurred in the three months ended June 30, 2023 increased 116 bps from 17 bps in the same period in the prior year. Overall, the cost of interest-bearing deposits increased period over period, from a cost of 24 bps to 174 bps.
  • Low-cost deposits, which include noninterest checking accounts and interest-bearing checking, savings and money market accounts, remained in excess of 83% of total deposits as of June 30, 2023 and 2022.

Noninterest Income

Noninterest income for the three months ended June 30, 2023 decreased $1.6 million, or 44%, compared to the three months ended June 30, 2022, primarily due to gains on the sale of property of $1.1 million in the second quarter of the prior year.  In addition, $210 thousand of income was recognized in the second quarter of the prior year related to advisory and brokerage income; this business line was sold in the fourth quarter of 2022, eliminating future income or expense related thereto.  In the second quarter of 2023, the Company received an additional $267 thousand recovery of unearned premiums related to the loss of insurance on the student loan portfolio, bringing the total recovered from liquidation of the insurance company to over $1.3 million.

Noninterest Expense

Noninterest expense for the three months ended June 30, 2023 decreased $878 thousand, or 9%, compared to the three months ended June 30, 2022, primarily due to lower occupancy expense and reduced professional and consulting fees as a result of efficiencies gained from the merger.     

_____________________________________________________________________

1

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

 

Book Value 

Book value per share was $26.54 as of June 30, 2023 and $25.20 as of June 30, 2022, and tangible book value per share (a non-GAAP financial measure)1 was $24.01 as of June 30, 2023 compared to $22.28 as of June 30, 2022.  These values increased as the impact of net income outweighed the increase in unrealized losses in the investment portfolio period over period. 

Income Taxes

The effective tax rate amounted to 18.4% compared to 17.4% for the three months ended June 30, 2023 and 2022, respectively, which are both 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 bank owned life insurance policies.

Dividends

Cash dividends of $1.8 million, or $0.33 per share, were declared and paid during the second quarter of the current year.

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. 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.

_____________________________________________________________________

1

See "Reconciliation of Certain  Quarterly Non-GAAP Financial Measures" 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 (including the ongoing military conflict between Russia and Ukraine) 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, 2022 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 per share data)









June 30, 2023





December 31, 2022*





June 30, 2022







(Unaudited)











(Unaudited)





ASSETS



















Cash and due from banks

$

9,714





$

20,993





$

17,631





Interest-bearing deposits in other banks



20,225







19,098







145,217





Federal funds sold



-







45







52,819





Securities:



















Available for sale, at fair value



473,868







538,186







461,830





Restricted securities, at cost



7,438







5,137







5,138





Total securities



481,306







543,323







466,968





Loans, net of deferred fees and costs



973,348







936,415







960,192





Allowance for credit losses



(7,863)







(5,552)







(5,503)





Loans, net



965,485







930,863







954,689





Premises and equipment, net



17,564







17,808







19,193





Assets held for sale



-







965







-





Bank owned life insurance



39,065







38,552







38,046





Goodwill



7,768







7,768







8,140





Core deposit intangible, net



5,815







6,586







7,405





Right of use asset, net



6,634







6,536







7,343





Deferred tax asset, net



16,961







17,315







14,279





Accrued interest receivable and other assets



13,551







13,507







13,210





Total assets

$

1,584,088





$

1,623,359





$

1,744,940





LIABILITIES AND SHAREHOLDERS' EQUITY



















Liabilities:



















Demand deposits:



















Noninterest-bearing

$

412,273





$

495,649





$

512,889





Interest-bearing



312,773







399,983







399,930





Money market and savings deposit accounts



398,074







467,600







535,958





Certificates of deposit and other time deposits



224,956







115,106







150,121





Total deposits



1,348,076







1,478,338







1,598,898





Federal funds purchased



20,503







-







-





Borrowings



59,666







-







-





Junior subordinated debt, net



3,436







3,413







3,390





Lease liability



6,301







6,173







6,925





Accrued interest payable and other liabilities



3,667







2,019







1,511





Total liabilities



1,441,649







1,489,943







1,610,724





Commitments and contingent liabilities



















Shareholders' equity:



















Preferred stock, $2.50 par value



-







-







-





Common stock, $2.50 par value



13,239







13,214







13,201





Capital surplus



107,568







105,344







104,858





Retained earnings



67,612







63,482







53,852





Accumulated other comprehensive loss



(45,980)







(48,624)







(37,695)





Total shareholders' equity



142,439







133,416







134,216





Total liabilities and shareholders' equity

$

1,584,088





$

1,623,359





$

1,744,940





Common shares outstanding



5,365,982







5,337,271







5,326,271





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 data)

(Unaudited)











For the three months ended





For the six months ended







June 30, 2023





June 30, 2022





June 30, 2023





June 30, 2022



Interest and dividend income:

























Loans, including fees



$

14,894





$

10,610





$

27,661





$

21,379



Federal funds sold





10







302







10







363



Other interest-bearing deposits





119







219







377







355



Investment securities:

























Taxable





2,876







1,662







5,827







2,674



Tax exempt





329







308







656







612



Dividends





104







64







171







126



Total interest and dividend income





18,332







13,165







34,702







25,509





























Interest expense:

























Demand deposits





106







58







195







119



Money market and savings deposits





2,197







440







3,970







1,055



Certificates and other time deposits





1,776







157







2,424







352



Borrowings





439







-







766







-



Federal funds purchased





32







-







91







-



Junior subordinated debt





79







49







140







97



Total interest expense





4,629







704







7,586







1,623



Net interest income





13,703







12,461







27,116







23,886



Provision for (recovery of) credit losses





261







(217)







13







(69)



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





13,442







12,678







27,103







23,955





























Noninterest income:

























Wealth management fees





397







572







801







1,129



Advisory and brokerage income





-







210







-







426



Deposit account fees





399







458







800







923



Debit/credit card and ATM fees





636







779







1,207







1,486



Bank owned life insurance income





261







246







513







457



Resolution of commercial dispute





-







-







-







2,400



Gains on sales of assets





-







1,113







-







1,113



Gains on sales of securities, net





-







-







254







-



Other





352







268







746







499



Total noninterest income





2,045







3,646







4,321







8,433





























Noninterest expense:

























Salaries and employee benefits





4,062







4,086







8,113







8,817



Net occupancy





929







1,282







2,108







2,479



Equipment





176







254







394







537



Bank franchise tax





313







304







637







608



Computer software





203







357







405







620



Data processing





806







699







1,548







1,437



FDIC deposit insurance assessment





220







125







320







351



Marketing, advertising and promotion





275







259







650







526



Plastics expense





30







92







78







231



Professional fees





198







404







390







741



Core deposit intangible amortization





379







427







770







866



Other





973







1,153







2,012







2,324



Total noninterest expense





8,564







9,442







17,425







19,537





























Income before income taxes





6,923







6,882







13,999







12,851



Provision for income taxes





1,272







1,197







2,557







2,242



Net income



$

5,651





$

5,685





$

11,442





$

10,609



Net income per common share, basic



$

1.05





$

1.07





$

2.14





$

1.99



Net income per common share, diluted



$

1.05





$

1.06





$

2.13





$

1.98



Weighted average common shares outstanding, basic





5,357,873







5,326,271







5,348,040







5,319,166



Weighted average common shares outstanding, diluted





5,375,073







5,347,008







5,375,545







5,345,242



 

VIRGINIA NATIONAL BANKSHARES CORPORATION

FINANCIAL HIGHLIGHTS

(dollars in thousands, except per share data)

(Unaudited)











At or For the Three Months Ended







June 30, 2023





March 31,

2023





December 31,       

2022





September 30,

2022





June 30, 2022



Common Share Data:































Net income per weighted average share, basic



$

1.05





$

1.08





$

1.32





$

1.08





$

1.07



Net income per weighted average share, diluted



$

1.05





$

1.08





$

1.32





$

1.08





$

1.06



Weighted average shares outstanding, basic





5,357,873







5,338,099







5,333,902







5,326,543







5,326,271



Weighted average shares outstanding, diluted





5,375,073







5,375,619







5,362,220







5,348,900







5,347,008



Actual shares outstanding





5,365,982







5,338,650







5,327,271







5,327,271







5,326,271



Tangible book value per share at period end



$

24.01





$

23.88





$

22.31





$

20.81





$

22.28



































Key Ratios:































Return on average assets 1





1.46

%





1.48

%





1.65

%





1.30

%





1.27

%

Return on average equity 1





15.98

%





17.57

%





22.23

%





16.50

%





16.16

%

Net interest margin (FTE) 2





3.83

%





3.71

%





3.91

%





3.47

%





3.02

%

Efficiency ratio (FTE) 3





54.1

%





56.2

%





51.7

%





57.0

%





58.3

%

Loan-to-deposit ratio





72.2

%





67.3

%





63.3

%





59.0

%





60.1

%

































Capital Ratios:































Tier 1 leverage ratio





11.20

%





10.64

%





9.77

%





9.17

%





8.79

%

Total risk-based capital ratio





18.80

%





18.37

%





17.64

%





16.97

%





16.51

%

































Assets and Asset Quality:































Average earning assets



$

1,443,048





$

1,475,617





$

1,568,765





$

1,644,124





$

1,668,471



Average gross loans



$

940,264





$

932,834





$

938,740





$

959,086





$

984,883



Paycheck Protection Program loans, end of period



$

196





$

215





$

234





$

254





$

1,925



Fair value mark on acquired loans



$

10,957





$

14,120





$

15,887





$

17,046





$

17,502



































Allowance for credit losses:































Beginning of period



$

7,772





$

5,552





$

5,485





$

5,503





$

5,834



Impact of adoption of CECL





-





$

2,491





$

-





$

-





$

-



Provision for (recovery of) credit losses





216







(235)







136







39







(217)



Charge-offs





(180)







(136)







(472)







(119)







(191)



Recoveries





55







100







403







62







77



Net charge-offs





(125)







(36)







(69)







(57)







(114)



End of period



$

7,863





$

7,772





$

5,552





$

5,485





$

5,503



































Non-accrual loans



$

1,185





$

1,228





$

673





$

607





$

511



Loans 90 days or more past due and still accruing





107







69







705







859







626



OREO





-







-







-







-







-



Total nonperforming assets (NPA)



$

1,292





$

1,297





$

1,378





$

1,466





$

1,137



































NPA as a % of total assets





0.08

%





0.08

%





0.08

%





0.08

%





0.07

%

NPA as a % of gross loans plus OREO





0.13

%





0.14

%





0.15

%





0.16

%





0.12

%

ACL to gross loans





0.81

%





0.83

%





0.59

%





0.58

%





0.57

%

ACL + fair value mark to gross loans (non-GAAP)





1.94

%





2.33

%





2.29

%





2.38

%





2.39

%

Non-accruing loans to gross loans





0.12

%





0.13

%





0.07

%





0.06

%





0.05

%

Net charge-offs to average loans 1





0.05

%





0.02

%





0.03

%





0.02

%





0.05

%





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.

 

VIRGINIA NATIONAL BANKSHARES CORPORATION

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

(dollars in thousands)

(Unaudited)











For the three months ended







June 30, 2023





June 30, 2022













Interest

















Interest













Average





Income/





Average





Average





Income/





Average







Balance





Expense





Yield/Cost





Balance





Expense





Yield/Cost



ASSETS





































Interest Earning Assets:





































Securities:





































Taxable Securities



$

421,156





$

2,980







2.83

%



$

325,833





$

1,726







2.12

%

Tax Exempt Securities 1





66,956







415







2.48

%





65,352







390







2.39

%

Total Securities 1





488,112







3,395







2.78

%





391,185







2,116







2.16

%

Loans:





































Real Estate





823,289







13,167







6.41

%





847,661







8,988







4.25

%

Commercial





74,665







969







5.21

%





86,394







995







4.62

%

Consumer





42,310







758







7.19

%





50,828







627







4.95

%

      Total Loans





940,264







14,894







6.35

%





984,883







10,610







4.32

%

Fed Funds Sold





895







10







4.48

%





150,393







302







0.81

%

Other interest-bearing deposits





13,777







119







3.46

%





142,010







219







0.62

%

Total Earning Assets





1,443,048







18,418







5.12

%





1,668,471







13,247







3.18

%

Less: Allowance for Credit Losses





(7,805)



















(5,866)















Total Non-Earning Assets





113,883



















133,526















Total Assets



$

1,549,126

















$

1,796,131





















































LIABILITIES AND SHAREHOLDERS' EQUITY





































Interest Bearing Liabilities:





































Interest Bearing Deposits:





































Interest Checking



$

331,523





$

106







0.13

%



$

411,374





$

58







0.06

%

Money Market and Savings Deposits





415,015







2,197







2.12

%





550,883







440







0.32

%

Time Deposits





194,736







1,776







3.66

%





152,695







157







0.41

%

Total Interest-Bearing Deposits





941,274







4,079







1.74

%





1,114,952







655







0.24

%

Borrowings





34,265







439







5.14

%





—







—







—



Federal funds purchased





2,392







32







5.37

%





—







—







—



Junior subordinated debt





3,430







79







9.24

%





3,383







49







5.81

%

Total Interest-Bearing Liabilities





981,361







4,629







1.89

%





1,118,335







704







0.25

%

Non-Interest-Bearing Liabilities:





































Demand deposits





416,039



















527,008















Other liabilities





9,853



















10,067















Total Liabilities





1,407,253



















1,655,410















Shareholders' Equity





141,873



















140,721















Total Liabilities & Shareholders' Equity



$

1,549,126

















$

1,796,131















Net Interest Income (FTE)









$

13,789

















$

12,543









Interest Rate Spread 2

















3.23

%

















2.93

%

Cost of Funds

















1.33

%

















0.17

%

Interest Expense as a Percentage of

     Average Earning Assets

















1.29

%

















0.17

%

Net Interest Margin (FTE) 3

















3.83

%

















3.02

%





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 six months ended







June 30, 2023





June 30, 2022













Interest

















Interest













Average





Income/





Average





Average





Income/





Average







Balance





Expense





Yield/Cost





Balance





Expense





Yield/Cost



ASSETS





































Interest Earning Assets:





































Securities:





































Taxable Securities



$

434,219





$

5,998







2.76

%



$

287,241





$

2,800







1.95

%

Tax Exempt Securities 1





67,019







831







2.48

%





65,249







775







2.38

%

Total Securities 1





501,238







6,829







2.72

%





352,490







3,575







2.03

%

Loans:





































Real Estate





820,033







24,032







5.91

%





866,863







18,082







4.21

%

Commercial





73,357







2,098







5.77

%





89,944







2,084







4.67

%

Consumer





43,179







1,531







7.15

%





51,302







1,213







4.77

%

      Total Loans





936,569







27,661







5.96

%





1,008,109







21,379







4.28

%

Fed Funds Sold





455







10







4.43

%





151,429







363







0.48

%

Other interest-bearing deposits





20,789







377







3.66

%





235,418







356







0.30

%

Total Earning Assets





1,459,051







34,877







4.82

%





1,747,446







25,673







2.96

%

Less: Allowance for Credit Losses





(7,947)



















(5,946)















Total Non-Earning Assets





114,372



















124,851















Total Assets



$

1,565,476

















$

1,866,351





















































LIABILITIES AND SHAREHOLDERS' EQUITY





































Interest Bearing Liabilities:





































Interest Bearing Deposits:





































Interest Checking



$

346,625





$

195







0.11

%



$

416,393





$

119







0.06

%

Money Market and Savings Deposits





431,849







3,970







1.85

%





603,259







1,055







0.35

%

Time Deposits





161,247







2,424







3.03

%





155,544







352







0.46

%

Total Interest-Bearing Deposits





939,721







6,589







1.41

%





1,175,196







1,526







0.26

%

Borrowings





31,074







766







4.97

%





—







—







—



Federal funds purchased





3,754







91







4.89

%





—







—







—



Junior subordinated debt





3,423







140







8.25

%





3,377







98







5.85

%

Total Interest-Bearing Liabilities





977,972







7,586







1.56

%





1,178,573







1,624







0.28

%

Non-Interest-Bearing Liabilities:





































Demand deposits





440,285



















527,049















Other liabilities





9,423



















10,704















Total Liabilities





1,427,680



















1,716,326















Shareholders' Equity





137,796



















150,025















Total Liabilities & Shareholders' Equity



$

1,565,476

















$

1,866,351















Net Interest Income (FTE)









$

27,291

















$

24,049









Interest Rate Spread 2

















3.26

%

















2.68

%

Cost of Funds

















1.08

%

















0.19

%

Interest Expense as a Percentage of

     Average Earning Assets

















1.05

%

















0.19

%

Net Interest Margin (FTE) 3

















3.77

%

















2.78

%





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







June 30, 2023





March 31, 2023





December 31, 2022





September 30, 2022





June 30, 2022



Fully tax-equivalent measures































Net interest income



$

13,703





$

13,413





$

15,384





$

14,277





$

12,461



Fully tax-equivalent adjustment





86







87







86







83







82



Net interest income (FTE) 1



$

13,789





$

13,500





$

15,470





$

14,360





$

12,543



































Efficiency ratio 2





54.4

%





56.5

%





52.0

%





57.3

%





58.6

%

Fully tax-equivalent adjustment





-0.3

%





-0.3

%





-0.3

%





-0.3

%





-0.3

%

Efficiency ratio (FTE) 3





54.1

%





56.2

%





51.7

%





57.0

%





58.3

%

































Net interest margin





3.81

%





3.69

%





3.89

%





3.45

%





3.00

%

Fully tax-equivalent adjustment





0.02

%





0.02

%





0.02

%





0.02

%





0.02

%

Net interest margin (FTE) 1





3.83

%





3.71

%





3.91

%





3.47

%





3.02

%

 





For the Six Months Ended







June 30, 2023





June 30, 2022



Fully tax-equivalent measures













Net interest income



$

27,116





$

23,886



Fully tax-equivalent adjustment





175







163



Net interest income (FTE) 1



$

27,291





$

24,049

















Efficiency ratio 2





55.4

%





60.5

%

Fully tax-equivalent adjustment





-0.3

%





-0.4

%

Efficiency ratio (FTE) 3





55.1

%





60.1

%















Net interest margin





3.75

%





2.76

%

Fully tax-equivalent adjustment





0.02

%





0.02

%

Net interest margin (FTE) 1





3.77

%





2.78

%

 





As of







June 30, 2023





March 31,

2023





December 31,

2022





September 30,

2022





June 30, 2022



Other financial measures































ACL to gross loans





0.81

%





0.83

%





0.59

%





0.58

%





0.57

%

Fair value mark to gross loans





1.13

%





1.50

%





1.70

%





1.80

%





1.82

%

ACL + fair value mark to gross loans (non-GAAP)





1.94

%





2.33

%





2.29

%





2.38

%





2.39

%

































Book value per share



$

26.54





$

26.50





$

25.00





$

23.65





$

25.20



Impact of intangible assets 4





(2.53)







(2.62)







(2.69)







(2.84)





$

(2.92)



Tangible book value per share (non-GAAP)



$

24.01





$

23.88





$

22.31





$

20.81





$

22.28







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.  As of September 30, 2022 and June 30, 2022, this figure also included other intangible assets related to Sturman Wealth Advisors, also net of accumulated amortization.

 

View original content:https://www.prnewswire.com/news-releases/virginia-national-bankshares-corporation-announces-second-quarter-2023-earnings-301878942.html

SOURCE Virginia National Bankshares