Advertisement

American National Bankshares Reports Third Quarter Earnings

American National Bankshares, Inc.

DANVILLE, Va., Oct. 22, 2020 (GLOBE NEWSWIRE) -- American National Bankshares Inc. (NASDAQ: AMNB) (“American National” or the “Company”) today reported third quarter 2020 earnings of $7.2 million, or $0.66 per diluted common share. Those results compare to $8.7 million, or $0.78 per diluted common share, during the same quarter in the prior year, and net income of $5.5 million, or $0.50 per diluted common share, recognized for the second quarter of 2020. Earnings for the first nine months of 2020 were $21.3 million, or $1.93 per diluted common share, compared to $13.5 million, or $1.30 per diluted common share for the same period of 2019. Earnings for the nine months of 2019 were impacted by $11.3 million in merger related expenses.

President and Chief Executive Officer Jeffrey V. Haley commented, “We are pleased to report a strong quarter given the continuing challenges our nation and economy face with the pandemic. Capital, liquidity and credit quality all remain strong. Earnings and overall profitability continue to be relatively strong, and core deposit growth continued during the quarter at a robust pace.”

Third quarter 2020 highlights include:

  • Earnings produced a return on average assets of 1.01% for the third quarter of 2020, compared to 0.80% in the previous quarter and 1.43% for the same quarter in the prior year.

  • Average deposits grew 4.7% during the quarter and 21.0% over the same quarter of 2019; the cost of deposits decreased to 0.52% in the third quarter, compared to 0.64% in the previous quarter and 1.00% in the same quarter of the prior year.

  • Net interest margin was 3.26% for the quarter, up from 3.22% in the second quarter of 2020 and down from 3.75% in the same quarter of the prior year (non-GAAP).

  • Noninterest revenues increased $457 thousand, or 11.9%, when compared to the previous quarter, and increased $121 thousand, or 2.9%, compared to the same quarter in the prior year.

  • Noninterest expense increased $1.7 million, or 13.7%, when compared to the previous quarter, and increased $348 thousand, or 2.5% when compared to the same quarter in the prior year.

  • The third quarter provision for loan losses totaled $2.6 million, which compares to a provision of $4.8 million for the previous quarter, and a recovery of $12 thousand in the same quarter in the prior year. The allowance for loan losses as a percentage of loans held for investment increased to 1.01% at period end. Excluding Paycheck Protection Program (“PPP”) loans, the allowance as a percentage of loans increased to 1.16% at period end.

  • Nonperforming assets as a percentage of total assets remained stable at 0.16% at September 30, 2020 and at June 30, 2020, and up from 0.15% at September 30, 2019.

  • Annualized net charge-offs were 0.01% for the third quarter of 2020, compared to zero for the corresponding quarter in the prior year and down from 0.06% for the second quarter of 2020.

  • During the third quarter of 2020, the Company continued to participate in the Small Business Administration’s PPP under the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act, which was intended to provide economic relief to small businesses that have been adversely impacted by the COVID-19 global pandemic. The Company had outstanding net PPP loans of $266.0 million at September 30, 2020, which compares to $264.0 million at June 30, 2020. The Company had net unamortized PPP loan origination fees with a balance of $6.8 million at September 30, 2020, which compares to $7.8 million at June 30, 2020.

NET INTEREST INCOME

Net interest income for the third quarter of 2020 was $21.5 million, an increase of $1.2 million, or 6.1%, from the prior quarter and an increase of $873 thousand, or 4.2%, from the third quarter of 2019. The third quarter of 2020 included $800,000 in cash basis accretion income related to the collection of a purchased loan previously charged off in a prior American National bank acquisition. The fully taxable equivalent (“FTE”) net interest margin for the quarter was 3.26%, up from 3.22% in the prior quarter and down from 3.75% in the same period a year ago (non-GAAP). The increase from second quarter was attributable to the increase in cash basis accretion during the period, partially offset by the full quarter impact of lower yielding PPP loans and the continuing effects of a significantly lower rate environment. The decrease from the same quarter in the prior period was attributable to lower yielding PPP loans coupled with a significantly lower rate environment.

The Company’s FTE net interest margin includes the impact of acquisition accounting fair value adjustments. During the third quarter of 2020, net accretion related to acquisition accounting amounted to $861 thousand, compared to $948 thousand for the same period in 2019 and $801 thousand in the prior quarter. Estimated remaining net accretion from acquisitions for the periods indicated is as follows (dollars in thousands):

For the remaining three months of 2020 (estimated)

$530

For the years ending (estimated):

 

2021

1,850

2022

1,139

2023

697

2024

367

2025

266

Thereafter

978

ASSET QUALITY

Nonperforming assets (“NPAs”) totaled $4.6 million as of September 30, 2020 and June 30, 2020, and up from $3.7 million at September 30, 2019. NPAs as a percentage of total assets were 0.16% at September 30, 2020 and June 30, 2020, compared to 0.15% at September 30, 2019.

The provision for loan losses was $2.6 million for the third quarter of 2020, as compared to $4.8 million for the previous quarter and a recovery of $12 thousand for the same period in the previous year. A smaller provision was needed in the third quarter compared to the second as economic factors stabilized; however, the bank continues to see stress in certain industry segments, has an active Disaster Assistance Program, and recorded higher specific reserves during the period. The allowance for loan losses was $21.1 million at September 30, 2020, compared to $18.5 million at June 30, 2020 and $12.8 million at September 30, 2019. Annualized net charge-offs as a percentage of average loans outstanding was 0.01% for the third quarter of 2020, compared to 0.06% in the previous quarter and none for the same period in the prior year. The allowance as a percentage of loans held for investment was 1.01% at September 30, 2020, compared to 0.88% at June 30, 2020 and 0.71% at September 30, 2019. Excluding PPP loans, the allowance as a percentage of loans increased to 1.16% at September 30, 2020, compared to 1.01% at June 30, 2020 and 0.71% at September 30, 2019.

American National continues to utilize a Disaster Assistance Program during the pandemic for borrowers. At September 30, 2020, American National has provided interest only and payment deferrals to customers with balances amounting to $135.2 million, representing 6.5% of total loans held for investment, which compares to $395 million or 18.8% of outstanding loans held for investment at June 30, 2020. At September 30, 2020, in accordance with Section 4013 of the CARES Act, the Company has granted $15 million in second time payment or interest deferrals, representing less than 1% of total loans held for investment.

American National continues to use an incurred loss model for its allowance methodology and has not implemented the new current expected credit losses standard (“CECL”). CECL incorporates an estimation of expected losses over the life of the loans instead of the current model which is an incurred loss model. The CECL implementation guidance was amended in October 2019 allowing for the deferral of CECL for smaller reporting companies. American National qualified under this amendment and elected to defer the implementation until January 2023.

NONINTEREST INCOME

Noninterest income increased $457 thousand or 11.9% to $4.3 million for the quarter ended September 30, 2020 from $3.8 million in the prior quarter and increased $121 thousand or 2.9% from the same period in the prior year. Mortgage banking income was higher by $137 thousand or 15.3% over the prior quarter primarily the result of increased mortgage loan refinance volumes due to the current low interest rate environment. Trust revenues were up $101 thousand or 10.6% over the previous quarter. Income from small business investment companies ("SBICs") was up $217 thousand or 182.4% over the previous quarter. Comparing the third quarter of 2020 to the third quarter of 2019, the increase was reflective of increased mortgage banking income and trust revenues, offset by decreased service charges on deposit accounts and securities gains.

NONINTEREST EXPENSE

Noninterest expense for the third quarter of 2020 amounted to $14.1 million, up $1.7 million, or 13.7%, when compared to the $12.4 million for the previous quarter and up from $13.8 million or 2.5% when compared to the same period in the previous year. The increase from the second quarter of 2020 was a result of the deferral of salary expenses of $1.6 million related to PPP originations in the second quarter. The third quarter of 2019 reflected a small bank credit from the Federal Deposit Insurance Corporation (“FDIC”) assessment which accounted for the majority of the change period over period.

INCOME TAXES

The effective tax rate for the three months ended September 30, 2020 was 20.0%, compared to 20.6% for the prior quarter and 21.1% for the same period in the prior year.

BALANCE SHEET

Total assets at September 30, 2020 were $2.9 billion, an increase of $38.8 million from June 30, 2020 and $448.8 million from the same quarter one year ago. The improvement over the same period a year ago is primarily due to loan growth from the origination of PPP loans and an increase in cash and cash equivalents, partially attributable to the PPP deposits.

At September 30, 2020, loans held for investment (net of deferred fees and costs) were $2.1 billion, a decrease of $15.6 million or 3.0% annualized from June 30, 2020. Loans held for investment increased $281.6 million or 15.6%, from June 30, 2019. Excluding PPP loans, loans held for investment were only slightly higher year over year.

Deposits amounted to $2.5 billion at September 30, 2020, with growth of $38.9 million or 6.4% annualized from June 30, 2020 and $428.8 million or 21.0% annualized compared to the same quarter of 2019. The growth over the prior quarter and prior period of 2019 relates to the continued growth in new accounts and higher average cash balances. Customers have continued to maintain higher cash balances throughout the second and third quarters of 2020 as future liquidity needs remain uncertain. This buildup of cash reserves primarily accounts for the significant increase over the same period of 2019.

The Company continues to be well-capitalized as defined by regulators, with tangible common equity to tangible assets of 8.55% at September 30, 2020 as compared to 8.49% at June 30, 2020 and 9.50% at September 30, 2019.

ABOUT AMERICAN NATIONAL

American National is a multi-state bank holding company with total assets of approximately $2.9 billion. Headquartered in Danville, Virginia, American National is the parent company of American National Bank and Trust Company. American National Bank is a community bank serving Virginia and North Carolina with 25 banking offices. American National Bank also manages an additional $884 million of trust, investment and brokerage assets in its Wealth Division. Additional information about American National and American National Bank is available on American National's website at www.amnb.com.

NON-GAAP FINANCIAL MEASURES

This release contains financial information determined by methods other than in accordance with generally accepted accounting principles in the United States (“GAAP”). American National’s management uses these non-GAAP financial measures in its analysis of American National’s performance. These measures typically adjust GAAP performance measures to exclude the effects of the amortization of intangibles and include the tax benefit associated with revenue items that are tax-exempt, as well as adjust income available to common shareholders for certain significant activities or transactions that are infrequent in nature. 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 American National’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. For a reconciliation of non-GAAP financial measures, see “Reconciliation of Non-GAAP Financial Measures” at the end of this release.

FORWARD-LOOKING STATEMENTS

Statements made in this release, other than those concerning historical financial information, may be considered forward-looking statements, which speak only as of the date of this release and are based on current expectations and involve a number of assumptions. American National intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and is including this statement for purposes of these safe harbor provisions. American National’s ability to predict results, or the actual effect of future plans or strategies, is inherently uncertain. Factors that could have a material effect on the operations and future prospects of American National include but are not limited to: (1) the impacts of the ongoing COVID-19 pandemic; (2) expected revenue synergies and cost savings from acquisitions and depositions; (3) changes in interest rates, general economic conditions, legislation and regulation, and monetary and fiscal policies of the U.S. government, including policies of the U.S. Treasury, Office of the Comptroller of the Currency and the Board of Governors of the Federal Reserve System; (4) the quality and composition of the loan and securities portfolios, demand for loan products, deposit flows, competition, and demand for financial services in American National’s market areas; (5) the implementation of new technologies, and the ability to develop and maintain secure and reliable electronic systems; (6) accounting principles, policies, and guidelines; and (7) other risk factors detailed from time to time in filings made by American National with the Securities and Exchange Commission. American National undertakes no obligation to update or clarify these forward-looking statements, whether as a result of new information, future events or otherwise.

Contact:
Jeffrey W. Farrar
Executive Vice President, COO & CFO
(434)773-2274
farrarj@amnb.com

 

Consolidated Balance Sheets

(Dollars in thousands, except per share data)

Unaudited

 

 

 

 

 

 

 

September 30

 

 

 

2020

 

 

 

2019

 

Assets

 

 

 

 

Cash and due from banks

 

$

35,633

 

 

$

47,025

 

Interest-bearing deposits in other banks

 

 

234,638

 

 

 

95,592

 

Securities available for sale, at fair value

 

 

358,493

 

 

 

308,490

 

Restricted stock, at cost

 

 

8,707

 

 

 

8,621

 

Loans held for sale

 

 

6,789

 

 

 

5,646

 

Loans, net of deferred fees and costs

 

 

2,086,094

 

 

 

1,804,447

 

Less allowance for loan losses

 

 

(21,088

)

 

 

(12,758

)

Net Loans

 

 

2,065,006

 

 

 

1,791,689

 

Premises and equipment, net

 

 

39,979

 

 

 

39,261

 

Other real estate owned, net

 

 

999

 

 

 

1,353

 

Goodwill

 

 

85,048

 

 

 

84,633

 

Core deposit intangibles, net

 

 

6,482

 

 

 

8,165

 

Bank owned life insurance

 

 

28,278

 

 

 

27,612

 

Other assets

 

 

33,252

 

 

 

36,442

 

 

 

 

 

 

Total assets

 

$

2,903,304

 

 

$

2,454,529

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

Noninterest-bearing deposits

 

$

820,384

 

 

$

604,498

 

Interest-bearing deposis

 

 

1,650,316

 

 

 

1,437,364

 

Total deposits

 

 

2,470,700

 

 

 

2,041,862

 

Customer repurchase agreements

 

 

41,906

 

 

 

38,924

 

Long-term borrowings

 

 

35,609

 

 

 

35,524

 

Other liabilities

 

 

23,108

 

 

 

20,973

 

Total liabilities

 

 

2,571,323

 

 

 

2,137,283

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

Preferred stock, $5 par value, 2,000,000 shares authorized,

 

 

 

none outstanding

 

 

-

 

 

 

-

 

Common stock, $1 par value, 20,000,000 shares authorized,

 

 

 

10,969,756 shares outstanding at September 30, 2020 and

 

 

11,116,250 shares outstanding at September 30, 2019

 

 

10,919

 

 

 

11,063

 

Capital in excess of par value

 

 

154,495

 

 

 

159,792

 

Retained earnings

 

 

163,855

 

 

 

147,030

 

Accumulated other comprehensive income (loss), net

 

 

2,712

 

 

 

(639

)

Total shareholders' equity

 

 

331,981

 

 

 

317,246

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

2,903,304

 

 

$

2,454,529

 

 

 

 

 

 


American National Bankshares Inc.

Consolidated Statements of Income

(Dollars in thousands, except per share data)

Unaudited

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30

 

September 30

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

 Interest and Dividend Income:

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

22,346

 

 

$

22,470

 

 

$

65,046

 

 

$

60,737

 

Interest and dividends on securities:

 

 

 

 

 

 

 

 

Taxable

 

 

1,545

 

 

 

1,890

 

 

 

5,228

 

 

 

5,691

 

Tax-exempt

 

 

107

 

 

 

134

 

 

 

330

 

 

 

660

 

Dividends

 

 

122

 

 

 

135

 

 

 

382

 

 

 

324

 

Other interest income

 

 

59

 

 

 

329

 

 

 

356

 

 

 

853

 

Total interest and dividend income

 

 

24,179

 

 

 

24,958

 

 

 

71,342

 

 

 

68,265

 

 

 

 

 

 

 

 

 

 

 Interest Expense:

 

 

 

 

 

 

 

 

Interest on deposits

 

 

2,118

 

 

 

3,655

 

 

 

7,908

 

 

 

9,647

 

Interest on short-term borrowings

 

 

42

 

 

 

166

 

 

 

237

 

 

 

516

 

Interest on long-term borrowings

 

 

524

 

 

 

515

 

 

 

1,523

 

 

 

1,423

 

Total interest expense

 

 

2,684

 

 

 

4,336

 

 

 

9,668

 

 

 

11,586

 

 

 

 

 

 

 

 

 

 

Net Interest Income

 

 

21,495

 

 

 

20,622

 

 

 

61,674

 

 

 

56,679

 

Provision for (recovery of) loan losses

 

 

2,619

 

 

 

(12

)

 

 

8,331

 

 

 

(6

)

 

 

 

 

 

 

 

 

 

Net Interest Income After Provision for

 

 

 

 

 

 

 

 

(Recovery of) Loan Losses

 

 

18,876

 

 

 

20,634

 

 

 

53,343

 

 

 

56,685

 

 

 

 

 

 

 

 

 

 

Noninterest Income:

 

 

 

 

 

 

 

 

Trust fees

 

 

1,054

 

 

 

979

 

 

 

3,019

 

 

 

2,826

 

Service charges on deposit accounts

 

 

618

 

 

 

783

 

 

 

1,880

 

 

 

2,101

 

Other fees and commissions

 

 

996

 

 

 

1,003

 

 

 

2,888

 

 

 

2,726

 

Mortgage banking income

 

 

1,030

 

 

 

710

 

 

 

2,472

 

 

 

1,702

 

Securities gains, net

 

 

-

 

 

 

105

 

 

 

814

 

 

 

575

 

Brokerage fees

 

 

170

 

 

 

183

 

 

 

553

 

 

 

516

 

Income from Small Business Investment Companies

 

 

98

 

 

 

143

 

 

 

34

 

 

 

174

 

Losses on premises and equipment, net

 

 

(15

)

 

 

(2

)

 

 

(97

)

 

 

(89

)

Other

 

 

341

 

 

 

267

 

 

 

1,059

 

 

 

773

 

Total noninterest income

 

 

4,292

 

 

 

4,171

 

 

 

12,622

 

 

 

11,304

 

 

 

 

 

 

 

 

 

 

Noninterest Expense:

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

 

7,989

 

 

 

7,662

 

 

 

21,540

 

 

 

22,029

 

Occupancy and equipment

 

 

1,423

 

 

 

1,448

 

 

 

4,116

 

 

 

3,963

 

FDIC assessment (credit)

 

 

162

 

 

 

(175

)

 

 

433

 

 

 

119

 

Bank franchise tax

 

 

426

 

 

 

411

 

 

 

1,277

 

 

 

1,113

 

Core deposit intangible amortization

 

 

402

 

 

 

448

 

 

 

1,246

 

 

 

961

 

Data processing

 

 

705

 

 

 

589

 

 

 

2,253

 

 

 

1,838

 

Software

 

 

353

 

 

 

287

 

 

 

1,112

 

 

 

932

 

Other real estate owned, net

 

 

28

 

 

 

47

 

 

 

34

 

 

 

16

 

Merger related expenses

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11,322

 

Other

 

 

2,652

 

 

 

3,075

 

 

 

7,895

 

 

 

8,744

 

Total noninterest expense

 

 

14,140

 

 

 

13,792

 

 

 

39,906

 

 

 

51,037

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

 

9,028

 

 

 

11,013

 

 

 

26,059

 

 

 

16,952

 

Income Taxes

 

 

1,801

 

 

 

2,321

 

 

 

4,808

 

 

 

3,487

 

Net Income

 

$

7,227

 

 

$

8,692

 

 

$

21,251

 

 

$

13,465

 

 

 

 

 

 

 

 

 

 

Net Income Per Common Share:

 

 

 

 

 

 

 

 

Basic

 

$

0.66

 

 

$

0.78

 

 

$

1.93

 

 

$

1.30

 

Diluted

 

$

0.66

 

 

$

0.78

 

 

$

1.93

 

 

$

1.30

 

Weighted Average Common Shares Outstanding:

 

 

 

 

 

 

 

 

Basic

 

 

10,966,645

 

 

 

11,127,603

 

 

 

10,983,729

 

 

 

10,341,919

 

Diluted

 

 

10,969,901

 

 

 

11,138,008

 

 

 

10,988,090

 

 

 

10,351,753

 

 

 

 

 

 

 

 

 

 


American National Bankshares Inc.

 

 

 

 

 

 

 

 

 

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

 

 

 

At or for the Nine Months

 

 

 

 

 

3rd Qtr

 

2nd Qtr

 

3rd Qtr

 

Ended September 30,

 

 

 

 

 

 

2020

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

 

EARNINGS

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

24,179

 

 

$

23,297

 

 

$

24,958

 

 

$

71,342

 

 

$

68,265

 

 

Interest expense

 

2,684

 

 

 

3,037

 

 

 

4,336

 

 

 

9,668

 

 

 

11,586

 

 

Net interest income

 

21,495

 

 

 

20,260

 

 

 

20,622

 

 

 

61,674

 

 

 

56,679

 

 

Provision for (recovery of) loan losses

 

2,619

 

 

 

4,759

 

 

 

(12

)

 

 

8,331

 

 

 

(6

)

 

Noninterest income

 

4,292

 

 

 

3,835

 

 

 

4,171

 

 

 

12,622

 

 

 

11,304

 

 

Noninterest expense

 

14,140

 

 

 

12,432

 

 

 

13,792

 

 

 

39,906

 

 

 

51,037

 

 

Income taxes

 

 

1,801

 

 

 

1,422

 

 

 

2,321

 

 

 

4,808

 

 

 

3,487

 

 

Net income

 

 

7,227

 

 

 

5,482

 

 

 

8,692

 

 

 

21,251

 

 

 

13,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PER COMMON SHARE

 

 

 

 

 

 

 

 

 

 

Net income per share - basic

$

0.66

 

 

$

0.50

 

 

$

0.78

 

 

$

1.93

 

 

$

1.30

 

 

Net income per share - diluted

 

0.66

 

 

 

0.50

 

 

 

0.78

 

 

 

1.93

 

 

 

1.30

 

 

Cash dividends paid

 

0.27

 

 

 

0.27

 

 

 

0.27

 

 

 

0.81

 

 

 

0.77

 

 

Book value per share

 

30.26

 

 

 

29.86

 

 

 

28.54

 

 

 

30.26

 

 

 

28.54

 

 

Book value per share - tangible (a)

 

21.92

 

 

 

21.48

 

 

 

20.19

 

 

 

21.92

 

 

 

20.19

 

 

Closing market price

 

20.92

 

 

 

25.04

 

 

 

35.47

 

 

 

20.92

 

 

 

35.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

1.01

 

%

 

0.80

 

%

 

1.43

 

%

 

1.05

 

%

 

0.80

 

%

Return on average equity

 

8.76

 

 

 

6.68

 

 

 

11.04

 

 

 

8.66

 

 

 

6.35

 

 

Return on average tangible equity (a)

 

12.66

 

 

 

9.85

 

 

 

16.31

 

 

 

12.60

 

 

 

9.23

 

 

Average equity to average assets

 

11.50

 

 

 

11.91

 

 

 

12.98

 

 

 

12.09

 

 

 

12.60

 

 

Tangible equity to tangible assets (a)

 

8.55

 

 

 

8.49

 

 

 

9.50

 

 

 

8.55

 

 

 

9.50

 

 

Net interest margin, taxable equivalent

 

3.26

 

 

 

3.22

 

 

 

3.75

 

 

 

3.32

 

 

 

3.70

 

 

Efficiency ratio (a)

 

53.00

 

 

 

49.74

 

 

 

53.79

 

 

 

52.40

 

 

 

57.25

 

 

Effective tax rate

 

19.95

 

 

 

20.60

 

 

 

21.08

 

 

 

18.45

 

 

 

20.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERIOD-END BALANCES

 

 

 

 

 

 

 

 

 

 

Securities

 

$

367,200

 

 

$

331,217

 

 

$

317,111

 

 

$

367,200

 

 

$

317,111

 

 

Loans held for sale

 

6,789

 

 

 

2,845

 

 

 

5,646

 

 

 

6,789

 

 

 

5,646

 

 

Loans, net

 

 

2,086,094

 

 

 

2,101,711

 

 

 

1,804,447

 

 

 

2,086,094

 

 

 

1,804,447

 

 

Goodwill and other intangibles

 

91,530

 

 

 

91,932

 

 

 

92,798

 

 

 

91,530

 

 

 

92,798

 

 

Assets

 

 

 

2,903,304

 

 

 

2,864,539

 

 

 

2,454,529

 

 

 

2,903,304

 

 

 

2,454,529

 

 

Assets - tangible (a)

 

2,811,774

 

 

 

2,772,607

 

 

 

2,361,731

 

 

 

2,811,774

 

 

 

2,361,731

 

 

Deposits

 

 

2,470,700

 

 

 

2,431,776

 

 

 

2,041,862

 

 

 

2,470,700

 

 

 

2,041,862

 

 

Customer repurchase agreements

 

41,906

 

 

 

46,296

 

 

 

38,924

 

 

 

41,906

 

 

 

38,924

 

 

Long-term borrowings

 

35,609

 

 

 

35,588

 

 

 

35,524

 

 

 

35,609

 

 

 

35,524

 

 

Shareholders' equity

 

331,981

 

 

 

327,433

 

 

 

317,246

 

 

 

331,981

 

 

 

317,246

 

 

Shareholders' equity - tangible (a)

 

240,451

 

 

 

235,501

 

 

 

224,448

 

 

 

240,451

 

 

 

224,448

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

Securities (b)

 

$

333,778

 

 

$

315,659

 

 

$

323,202

 

 

$

339,701

 

 

$

340,439

 

 

Loans held for sale

 

9,943

 

 

 

4,554

 

 

 

3,904

 

 

 

5,899

 

 

 

2,890

 

 

Loans, net

 

 

2,092,412

 

 

 

2,048,277

 

 

 

1,817,732

 

 

 

1,990,312

 

 

 

1,663,856

 

 

Interest-earning assets

 

2,648,990

 

 

 

2,525,998

 

 

 

2,207,935

 

 

 

2,483,908

 

 

 

2,054,087

 

 

Goodwill and other intangibles

 

91,749

 

 

 

92,161

 

 

 

93,077

 

 

 

91,883

 

 

 

77,154

 

 

Assets

 

 

 

2,870,213

 

 

 

2,755,470

 

 

 

2,426,678

 

 

 

2,706,359

 

 

 

2,243,343

 

 

Assets - tangible (a)

 

2,778,464

 

 

 

2,663,309

 

 

 

2,333,601

 

 

 

2,614,476

 

 

 

2,166,189

 

 

Interest-bearing deposits

 

1,619,960

 

 

 

1,564,430

 

 

 

1,443,947

 

 

 

1,560,204

 

 

 

1,347,532

 

 

Deposits

 

 

2,434,645

 

 

 

2,325,331

 

 

 

2,012,653

 

 

 

2,277,211

 

 

 

1,864,230

 

 

Customer repurchase agreements

 

45,689

 

 

 

43,716

 

 

 

39,470

 

 

 

43,649

 

 

 

39,265

 

 

Other short-term borrowings

 

-

 

 

 

-

 

 

 

1,986

 

 

 

1

 

 

 

3,502

 

 

Long-term borrowings

 

35,597

 

 

 

35,575

 

 

 

35,806

 

 

 

35,575

 

 

 

33,107

 

 

Shareholders' equity

 

330,038

 

 

 

328,051

 

 

 

314,980

 

 

 

327,231

 

 

 

282,644

 

 

Shareholders' equity - tangible (a)

 

238,289

 

 

 

235,890

 

 

 

221,903

 

 

 

235,348

 

 

 

205,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

American National Bankshares Inc.

 

 

 

 

 

 

 

 

 

 

Financial Highlights

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

 

 

 

At or for the Nine Months

 

 

 

 

 

3rd Qtr

 

2nd Qtr

 

3rd Qtr

 

Ended September 30,

 

 

 

 

 

 

2020

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

 

CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - basic

 

 

 

 

10,966,645

 

 

 

10,959,545

 

 

 

11,127,603

 

 

 

10,983,729

 

 

 

10,341,919

 

 

Weighted average shares outstanding - diluted

 

 

 

 

10,969,901

 

 

 

10,963,248

 

 

 

11,138,008

 

 

 

10,988,090

 

 

 

10,351,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR LOAN LOSSES

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

18,507

 

 

$

14,065

 

 

$

12,786

 

 

$

13,152

 

 

$

12,805

 

 

Provision for (recovery of) loan losses

 

2,619

 

 

 

4,759

 

 

 

(12

)

 

 

8,331

 

 

 

(6

)

 

Charge-offs

 

 

(126

)

 

 

(444

)

 

 

(66

)

 

 

(675

)

 

 

(189

)

 

Recoveries

 

 

88

 

 

 

127

 

 

 

50

 

 

 

280

 

 

 

148

 

 

Ending balance

$

21,088

 

 

$

18,507

 

 

$

12,758

 

 

$

21,088

 

 

$

12,758

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LOANS

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

$

151,613

 

 

$

141,392

 

 

$

143,788

 

 

$

151,613

 

 

$

143,788

 

 

Commercial real estate - owner occupied

 

382,121

 

 

 

388,947

 

 

 

348,857

 

 

 

382,121

 

 

 

348,857

 

 

Commercial real estate - non-owner occupied

 

 

 

 

608,954

 

 

 

589,821

 

 

 

534,362

 

 

 

608,954

 

 

 

534,362

 

 

Residential real estate

 

279,815

 

 

 

291,242

 

 

 

318,833

 

 

 

279,815

 

 

 

318,833

 

 

Home equity

 

 

111,448

 

 

 

114,397

 

 

 

122,074

 

 

 

111,448

 

 

 

122,074

 

 

Commercial and industrial

 

543,746

 

 

 

566,859

 

 

 

324,508

 

 

 

543,746

 

 

 

324,508

 

 

Consumer

 

 

8,397

 

 

 

9,053

 

 

 

12,025

 

 

 

8,397

 

 

 

12,025

 

 

Total

 

 

$

2,086,094

 

 

$

2,101,711

 

 

$

1,804,447

 

 

$

2,086,094

 

 

$

1,804,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONPERFORMING ASSETS AT PERIOD-END

 

 

 

 

 

 

 

 

 

Nonperforming loans:

 

 

 

 

 

 

 

 

 

 

90 days past due and accruing

$

285

 

 

$

375

 

 

$

874

 

 

$

285

 

 

$

874

 

 

Nonaccrual

 

 

3,088

 

 

 

2,855

 

 

 

1,446

 

 

 

3,088

 

 

 

1,446

 

 

Other real estate owned and repossessions

 

 

 

 

1,210

 

 

 

1,346

 

 

 

1,353

 

 

 

1,210

 

 

 

1,353

 

 

Nonperforming assets

$

4,583

 

 

$

4,576

 

 

$

3,673

 

 

$

4,583

 

 

$

3,673

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses to total loans

 

1.01

 

%

 

0.88

 

%

 

0.71

 

%

 

1.01

 

%

 

0.71

 

%

Allowance for loan losses to

 

 

 

 

 

 

 

 

 

 

nonperforming loans

 

625.20

 

 

 

572.97

 

 

 

549.91

 

 

 

625.20

 

 

 

549.91

 

 

Nonperforming assets to total assets

 

0.16

 

 

 

0.16

 

 

 

0.15

 

 

 

0.16

 

 

 

0.15

 

 

Nonperforming loans to total loans

 

0.16

 

 

 

0.15

 

 

 

0.13

 

 

 

0.16

 

 

 

0.13

 

 

Annualized net charge-offs

 

 

 

 

 

 

 

 

 

 

to average loans

 

0.01

 

 

 

0.06

 

 

 

0.00

 

 

 

0.03

 

 

 

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER DATA

 

 

 

 

 

 

 

 

 

 

 

Fiduciary assets at period-end (c) (d)

$

569,095

 

 

$

536,014

 

 

$

546,407

 

 

$

569,095

 

 

$

546,407

 

 

Retail brokerage assets at period-end (c) (d)

 

 

 

$

314,809

 

 

$

301,096

 

 

$

308,820

 

 

$

314,809

 

 

$

308,820

 

 

Number full-time equivalent employees (e)

 

341

 

 

 

345

 

 

 

365

 

 

 

341

 

 

 

365

 

 

Number of full service offices

 

25

 

 

 

26

 

 

 

28

 

 

 

25

 

 

 

28

 

 

Number of loan production offices

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

 

1

 

 

Number of ATMs

 

37

 

 

 

38

 

 

 

40

 

 

 

37

 

 

 

40

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) - This financial measure is not calculated in accordance with GAAP. For a reconciliation of non-GAAP financial measures, see "Reconciliation of Non-GAAP Financial Measures" at the end of this release.

(b) - Average does not include unrealized gains and losses.

(c) - Market value.

(d) - Assets are not owned by American National and are not reflected in the consolidated balance sheet.

 

 

 

(e) - Average for quarter.

 

 

 

 

 

 

 

 

 

 


 

 

 

Net Interest Income Analysis

 

 

 

For the Three Months Ended September 30, 2020 and 2019

 

 

 

(Dollars in thousands)

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

 

 

Average Balance

 

Income/Expense (a)

 

Yield/Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

2019

 

2020

 

2019

 

2020

 

2019

 

Loans: 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

544,712

 

$

320,802

 

$

4,495

 

$

3,820

 

3.28

%

4.72

%

 

Real estate

 

1,549,078

 

 

1,489,155

 

 

17,755

 

 

18,487

 

4.58

 

4.97

 

 

Consumer

 

8,565

 

 

11,679

 

 

144

 

 

209

 

6.69

 

7.10

 

 

 

Total loans (b)

 

2,102,355

 

 

1,821,636

 

 

22,394

 

 

22,516

 

4.26

 

4.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

10,541

 

 

-

 

 

3

 

 

-

 

0.11

 

-

 

 

Federal agencies & GSEs

 

61,405

 

 

127,956

 

 

287

 

 

767

 

1.87

 

2.40

 

 

Mortgage-backed & CMOs

 

194,585

 

 

133,121

 

 

942

 

 

851

 

1.94

 

2.56

 

 

State and municipal

 

46,432

 

 

45,830

 

 

294

 

 

330

 

2.53

 

2.88

 

 

Other

 

20,815

 

 

16,295

 

 

275

 

 

242

 

5.28

 

5.94

 

 

 

Total securities

 

333,778

 

 

323,202

 

 

1,801

 

 

2,190

 

2.16

 

2.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in other banks

 

212,857

 

 

63,097

 

 

59

 

 

329

 

0.11

 

2.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets

 

2,648,990

 

 

2,207,935

 

 

24,254

 

 

25,035

 

3.66

 

4.53

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-earning assets

 

221,223

 

 

218,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

2,870,213

 

$

2,426,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

$

410,228

 

$

324,058

 

 

56

 

 

119

 

0.05

 

0.15

 

 

Money market

 

580,200

 

 

453,873

 

 

475

 

 

1,415

 

0.33

 

1.24

 

 

Savings

 

206,493

 

 

176,673

 

 

24

 

 

94

 

0.05

 

0.21

 

 

Time

 

 

423,039

 

 

489,343

 

 

1,563

 

 

2,027

 

1.47

 

1.64

 

 

 

Total deposits

 

1,619,960

 

 

1,443,947

 

 

2,118

 

 

3,655

 

0.52

 

1.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer repurchase agreements   

 

45,689

 

 

39,470

 

 

42

 

 

150

 

0.37

 

1.51

 

Other short-term borrowings

 

-

 

 

1,986

 

 

-

 

 

12

 

-

 

2.42

 

Long-term borrowings

 

35,597

 

 

35,806

 

 

524

 

 

519

 

5.89

 

5.80

 

 

Total interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

liabilities

 

1,701,246

 

 

1,521,209

 

 

2,684

 

 

4,336

 

0.63

 

1.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing demand deposits   

 

814,685

 

 

568,706

 

 

 

 

 

 

 

 

 

Other liabilities

 

24,244

 

 

21,783

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

330,038

 

 

314,980

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

shareholders' equity

$

2,870,213

 

$

2,426,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

3.03

%

3.40

%

Net interest margin

 

 

 

 

 

 

 

 

3.26

%

3.75

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (taxable equivalent basis)

 

 

 

 

21,570

 

 

20,699

 

 

 

 

 

Less: Taxable equivalent adjustment (c)

 

 

 

 

75

 

 

77

 

 

 

 

 

Net interest income

 

 

 

 

$

21,495

 

$

20,622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) - Interest income includes net accretion/amortization of acquired loan fair value adjustments and the net accretion/amortization of deferred loan fees and costs.

 

(b) - Nonaccrual loans are included in the average balances.

 

(c) - A tax rate of 21% was used in adjusting interest on tax-exempt assets to a fully taxable equivalent basis.

 


 

 

 

Net Interest Income Analysis

 

 

 

For the Nine Months Ended September 30, 2020 and 2019

 

 

 

(Dollars in thousands)

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest

 

 

 

 

 

 

 

 

 

Average Balance

 

Income/Expense (a)

 

Yield/Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2020

 

 2019

 

 2020

 

 2019

 

2020

 

2019

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

464,094

 

$

302,750

 

$

12,414

 

$

10,609

 

3.57

%

4.69

%

 

Real estate

 

1,522,803

 

 

1,354,358

 

 

52,319

 

 

49,782

 

4.58

 

4.90

 

 

Consumer

 

9,314

 

 

9,638

 

 

451

 

 

485

 

6.47

 

6.73

 

 

 

Total loans (b)

 

1,996,211

 

 

1,666,746

 

 

65,184

 

 

60,876

 

4.36

 

4.87

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

 

7,292

 

 

-

 

 

47

 

 

-

 

0.86

 

-

 

 

Federal agencies & GSEs

 

70,604

 

 

135,937

 

 

1,147

 

 

2,475

 

2.17

 

2.43

 

 

Mortgage-backed & CMOs

 

198,528

 

 

124,258

 

 

3,144

 

 

2,353

 

2.11

 

2.52

 

 

State and municipal

 

43,345

 

 

64,084

 

 

871

 

 

1,348

 

2.68

 

2.80

 

 

Other

 

19,932

 

 

16,160

 

 

812

 

 

653

 

5.43

 

5.39

 

 

 

Total securities

 

339,701

 

 

340,439

 

 

6,021

 

 

6,829

 

2.36

 

2.67

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in other banks

 

147,996

 

 

46,902

 

 

356

 

 

853

 

0.32

 

2.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest-earning assets

 

2,483,908

 

 

2,054,087

 

 

71,561

 

 

68,558

 

3.84

 

4.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-earning assets

 

222,451

 

 

189,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

$

2,706,359

 

$

2,243,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand

$

371,155

 

$

299,769

 

 

294

 

 

245

 

0.11

 

0.11

 

 

Money market

 

550,063

 

 

432,980

 

 

2,254

 

 

3,962

 

0.55

 

1.22

 

 

Savings

 

192,632

 

 

163,525

 

 

101

 

 

201

 

0.07

 

0.16

 

 

Time

 

 

446,354

 

 

451,258

 

 

5,259

 

 

5,239

 

1.57

 

1.55

 

 

 

Total deposits

 

1,560,204

 

 

1,347,532

 

 

7,908

 

 

9,647

 

0.68

 

0.96

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer repurchase agreements   

 

43,649

 

 

39,265

 

 

237

 

 

461

 

0.73

 

1.57

 

Other short-term borrowings

 

1

 

 

3,502

 

 

-

 

 

51

 

0.50

 

1.94

 

Long-term borrowings

 

35,575

 

 

33,107

 

 

1,523

 

 

1,427

 

5.71

 

5.75

 

 

Total interest-bearing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

liabilities

 

1,639,429

 

 

1,423,406

 

 

9,668

 

 

11,586

 

0.79

 

1.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing demand deposits   

 

717,007

 

 

516,698

 

 

 

 

 

 

 

 

 

Other liabilities

 

22,692

 

 

20,595

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

327,231

 

 

282,644

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

shareholders' equity

$

2,706,359

 

$

2,243,343

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate spread

 

 

 

 

 

 

 

 

3.05

%

3.36

%

Net interest margin

 

 

 

 

 

 

 

 

3.32

%

3.70

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income (taxable equivalent basis)

 

 

 

 

61,893

 

 

56,972

 

 

 

 

 

Less: Taxable equivalent adjustment (c)

 

 

 

 

219

 

 

293

 

 

 

 

 

Net interest income

 

 

 

 

$

61,674

 

$

56,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) - Interest income includes net accretion/amortization of acquired loan fair value adjustments and the net accretion/amortization of deferred loan fees and costs.

 

(b) - Nonaccrual loans are included in the average balances.

 

(c) - A tax rate of 21% was used in adjusting interest on tax-exempt assets to a fully taxable equivalent basis.

 


American National Bankshares Inc.

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Non-GAAP Financial Measures

 

 

 

 

 

 

 

 

 

 

Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

 

 

 

 

 

At or for the Nine Months

 

 

 

 

 

 

3rd Qtr

 

2nd Qtr

 

3rd Qtr

 

Ended September 30,

 

 

 

 

 

 

 

2020

 

 

 

2020

 

 

 

2019

 

 

 

2020

 

 

 

2019

 

 

 

EFFICIENCY RATIO

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

$

14,140

 

 

$

12,432

 

 

$

13,792

 

 

$

39,906

 

 

$

51,037

 

 

 

Add/subtract: gain/loss on sale of OREO

 

(23

)

 

 

8

 

 

 

(22

)

 

 

12

 

 

 

55

 

 

 

Subtract: core deposit intangible amortization

 

 

 

 

(402

)

 

 

(417

)

 

 

(448

)

 

 

(1,246

)

 

 

(961

)

 

 

Subtract: merger related expenses

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(11,322

)

 

 

 

 

 

 

$

13,715

 

 

$

12,023

 

 

$

13,322

 

 

$

38,672

 

 

$

38,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

$

21,495

 

 

$

20,260

 

 

$

20,622

 

 

$

61,674

 

 

$

56,679

 

 

 

Tax equivalent adjustment

 

75

 

 

 

75

 

 

 

77

 

 

 

219

 

 

 

293

 

 

 

Noninterest income

 

4,292

 

 

 

3,835

 

 

 

4,171

 

 

 

12,622

 

 

 

11,304

 

 

 

Subtract: gain on securities

 

-

 

 

 

-

 

 

 

(105

)

 

 

(814

)

 

 

(575

)

 

 

Add: loss on fixed assets

 

15

 

 

 

-

 

 

 

2

 

 

 

97

 

 

 

89

 

 

 

 

 

 

 

$

25,877

 

 

$

24,170

 

 

$

24,767

 

 

$

73,798

 

 

$

67,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio

 

 

53.00

 

%

 

49.74

 

%

 

53.79

 

%

 

52.40

 

%

 

57.25

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TAX EQUIVALENT NET INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

Non-GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

Interest income - loans

$

22,394

 

 

$

21,427

 

 

$

22,516

 

 

$

65,184

 

 

$

60,876

 

 

 

Interest income - investments and other

 

1,860

 

 

 

1,945

 

 

 

2,519

 

 

 

6,377

 

 

 

7,682

 

 

 

Interest expense - deposits

 

(2,118

)

 

 

(2,478

)

 

 

(3,655

)

 

 

(7,908

)

 

 

(9,647

)

 

 

Interest expense - customer repurchase

 

 

 

 

 

 

 

 

 

 

 

agreements

 

 

(42

)

 

 

(66

)

 

 

(150

)

 

 

(237

)

 

 

(461

)

 

 

Interest expense - other short-term borrowings

 

 

 

 

-

 

 

 

-

 

 

 

(12

)

 

 

-

 

 

 

(51

)

 

 

Interest expense - long-term borrowings

 

(524

)

 

 

(493

)

 

 

(519

)

 

 

(1,523

)

 

 

(1,427

)

 

 

Total net interest income

$

21,570

 

 

$

20,335

 

 

$

20,699

 

 

$

61,893

 

 

$

56,972

 

 

 

Less non-GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

Tax benefit on nontaxable interest - loans

 

(48

)

 

 

(48

)

 

 

(46

)

 

 

(138

)

 

 

(139

)

 

 

Tax benefit on nontaxable interest - securities

 

 

 

 

(27

)

 

 

(27

)

 

 

(31

)

 

 

(81

)

 

 

(154

)

 

 

GAAP measures

$

21,495

 

 

$

20,260

 

 

$

20,622

 

 

$

61,674

 

 

$

56,679

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RETURN ON AVERAGE TANGIBLE EQUITY

 

 

 

 

 

 

 

 

 

 

Return on average equity (GAAP basis)

 

8.76

 

%

 

6.68

 

%

 

11.04

 

%

 

8.66

 

%

 

6.35

 

%

Impact of excluding average goodwill

 

 

 

 

 

 

 

 

 

 

 

and other intangibles

 

3.90

 

 

 

3.17

 

 

 

5.27

 

 

 

3.94

 

 

 

2.88

 

 

 

Return on average tangible equity

 

 

 

 

 

 

 

 

 

 

 

(non-GAAP)

 

 

12.66

 

%

 

9.85

 

%

 

16.31

 

%

 

12.60

 

%

 

9.23

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE EQUITY TO TANGIBLE ASSETS

 

 

 

 

 

 

 

 

 

 

 

Equity to assets ratio (GAAP basis)

 

11.43

 

%

 

11.43

 

%

 

12.92

 

%

 

11.43

 

%

 

12.92

 

%

Impact of excluding goodwill and

 

 

 

 

 

 

 

 

 

 

 

other intangibles

 

2.88

 

 

 

2.94

 

 

 

3.42

 

 

 

2.88

 

 

 

3.42

 

 

 

Tangible equity to tangible assets ratio

 

 

 

 

 

 

 

 

 

 

 

(non-GAAP)

 

 

8.55

 

%

 

8.49

 

%

 

9.50

 

%

 

8.55

 

%

 

9.50

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TANGIBLE BOOK VALUE

 

 

 

 

 

 

 

 

 

 

 

Book value per share (GAAP basis)

$

30.26

 

 

$

29.86

 

 

$

28.54

 

 

$

30.26

 

 

$

28.54

 

 

 

Impact of excluding goodwill and

 

 

 

 

 

 

 

 

 

 

 

other intangibles

 

8.34

 

 

 

8.38

 

 

 

8.35

 

 

 

8.34

 

 

 

8.35

 

 

 

Tangible book value per share

 

 

 

 

 

 

 

 

 

 

 

(non-GAAP)

 

$

21.92

 

 

$

21.48

 

 

$

20.19

 

 

$

21.92

 

 

$

20.19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED LOAN LOSS ALLOWANCE

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

21,088

 

 

$

18,507

 

 

$

12,758

 

 

$

21,088

 

 

$

12,758

 

 

 

Credit discount on purchased loans

 

7,896

 

 

 

9,868

 

 

 

12,937

 

 

 

7,896

 

 

 

12,937

 

 

 

Adjusted loan loss allowance

$

28,984

 

 

$

28,375

 

 

$

25,695

 

 

$

28,984

 

 

$

25,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans, net

$

2,086,094

 

 

$

2,101,711

 

 

$

1,804,447

 

 

$

2,086,094

 

 

$

1,804,447

 

 

 

Subtract: PPP loans, net

 

(265,941

)

 

 

(264,022

)

 

 

-

 

 

 

(265,941

)

 

 

-

 

 

 

Total loans less PPP loans, net

$

1,820,153

 

 

$

1,837,689

 

 

$

1,804,447

 

 

$

1,820,153

 

 

$

1,804,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted loan loss allowance to

 

 

 

 

 

 

 

 

 

 

 

total loans less PPP loans, net

 

1.59

 

%

 

1.54

 

%

 

1.42

 

%

 

1.59

 

%

 

1.42

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Our goal is to create a safe and engaging place for users to connect over interests and passions. In order to improve our community experience, we are temporarily suspending article commenting.

What to Read Next