Attached files

file filename
8-K - FIRST NATIONAL CORP /VA/fnc8k072517.htm

Exhibit 99.1

First National Corporation Announces 23% Increase in Second Quarter Net Income

STRASBURG, Va., July 25, 2017 --- First National Corporation (the "Company" or "First National") (OTC:FXNC) today reported net income of $1.8 million and earnings per share of $0.36 for the second quarter ended June 30, 2017. This was a $323 thousand, or 23%, increase when compared to net income of $1.4 million and earnings per share of $0.29 for the second quarter of 2016. The increase in net income resulted primarily from an increase in net interest income and a decrease in noninterest expenses. 

For the six months ended June 30, 2017, net income increased $767 thousand, or 30%, to $3.3 million and $0.67 per share, compared to net income of $2.5 million and $0.51 per share for the same period of 2016. The increase in net income resulted primarily from an increase in net interest income and a decrease in noninterest expenses. 

Select highlights for the second quarter of 2017:
·
Net income increased 23%
·
Return on equity of 12.79%
·
Return on average assets of 0.96%
·
Net interest margin increased to 3.73%
·
Efficiency ratio improved to 66.71% from 71.62%
·
Net interest income increased $453 thousand, or 8%
·
Noninterest expenses decreased $178 thousand, or 3%
·
Assets-per-employee increased to $4.6 million, up from $4.2 million at June 30, 2016
·
Proposed expansion to Richmond
"Our banking company continued to reap the benefits of the low cost deposit acquisition and branch expansion from 2015 as the funds were deployed into loans in legacy and new markets," said Scott Harvard, president and chief executive officer of First National.  Harvard added, "The combination of the expansion and efficiency initiatives has generated profitable growth and outstanding financial results. During the quarter, First Bank submitted a branch application to further expand the franchise to the Westhampton neighborhood of Richmond.  This expansion will begin to bring more coherence to the branch footprint, while providing an introduction into a growing deposit and loan market."

BALANCE SHEET

Total assets of First National increased $24.3 million to $735.7 million at June 30, 2017, compared to one year ago.  While total assets increased, the composition changed as loans, net of the allowance for loan losses, increased $38.6 million, or 8%, and securities and interest-bearing deposits in banks decreased $11.2 million, or 6%.  The loan-to-asset ratio increased to 68% at June 30, 2017, up from 65% one year ago, and the loan-to-deposit ratio increased to 76% from 74%.

Total deposits increased $31.5 million, or 5%, to $661.8 million, compared to $630.3 million at June 30, 2016.  When comparing the composition of the deposit portfolio at June 30, 2017 to one year ago, noninterest-bearing demand deposits increased from 25% to 27% of total deposits, while time deposits decreased from 21% to 19%.


Shareholders' equity increased $6.7 million to $56.0 million at June 30, 2017 compared to $49.3 million one year ago, primarily from an increase in retained earnings. Tangible common equity totaled $54.7 million at the end of the second quarter, compared to $47.3 million at June 30, 2016. The Company exceeded its target capital ratios at the end of the quarter and was considered well capitalized.

ANALYSIS OF THE THREE MONTH PERIOD

Net interest income increased $453 thousand, or 8%, to $6.2 million for the quarter, compared to $5.8 million for the same period of 2016.

Total interest income increased $541 thousand, or 9%, to $6.8 million. The increase resulted from higher average earning assets and a higher yield on total earning assets. Earning asset yields increased 14 basis points, primarily from a change in asset composition as average loans increased to 73% of average earning assets for the second quarter, up from 70% for the same period of 2016.

Total interest expense increased $88 thousand, or 18%, to $570 thousand. The increase in interest expense resulted primarily from a 6 basis point increase in the cost of interest-bearing deposits.

Noninterest income totaled $2.0 million, compared to $2.1 million for the same period of 2016. A decrease in service charges on deposits was partially offset by an increase in wealth management revenue and an increase in ATM and check card revenue.

Noninterest expense decreased $178 thousand, or 3%, to $5.7 million. Salaries and employee benefits expense decreased $293 thousand, or 9%, and FDIC assessment decreased $49 thousand.  Salaries and employee benefits decreased primarily from a decrease in salaries and wages, insurance, and retirement plan expense. A reduction in the number of employees had a favorable impact on each of these expense categories.   These decreases were partially offset by an $89 thousand increase in legal and professional fees, and a $53 thousand increase in other real estate owned expense.  Other real estate owned expense totaled $4 thousand for the second quarter of 2017, compared to other real estate income of $49 thousand for the same period of 2016.

ANALYSIS OF THE SIX MONTH PERIOD

Net interest income increased $746 thousand, or 6%, to $12.2 million for the six months ended June 30, 2017, compared to $11.5 million for the same period of 2016.

Total interest income increased $882 thousand, or 7%, to $13.4 million. The increase resulted from higher average earning assets and a higher yield on total earning assets. Earning asset yields increased 12 basis points, primarily from a change in asset composition as average loans increased to 74% of average earning assets for the six month period, up from 70% for the prior year.

Total interest expense increased $136 thousand, or 14%, to $1.1 million.  The increase in interest expense resulted primarily from a 5 basis point increase in the cost of interest-bearing deposits.

Noninterest income totaled $3.9 million, compared to $4.1 million for the same period of 2016. A decrease in service charges on deposits was partially offset by an increase in wealth management revenue and an increase in ATM and check card revenue.

Noninterest expense decreased $544 thousand, or 5%, to $11.5 million. Salaries and employee benefits decreased $495 thousand, or 7%, FDIC assessment decreased $92 thousand, and occupancy decreased $74 thousand. These decreases were partially offset by a $127 thousand increase in other real estate owned expense. Other real estate owned expense totaled $6 thousand for the six month period of 2017, compared to other real estate income of $121 thousand for the same period of 2016.


ASSET QUALITY/LOAN LOSS PROVISION

There was no provision for loan loss during the three month and six month periods ended June 30, 2017. Net charge-offs totaled $7 thousand for the second quarter of 2017.  For the six month period, net recoveries totaled $123 thousand. Nonperforming assets totaled $2.2 million, or 0.29% of total assets at June 30, 2017, which was an improvement compared to $4.5 million, or 0.63% of total assets, one year ago. The allowance for loan losses totaled $5.4 million at June 30, 2017 and $5.7 million at June 30, 2016, representing 1.08% and 1.23% of total loans, respectively.

FORWARD-LOOKING STATEMENTS

Certain information contained in this discussion may include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company's future operations and are generally identified by phrases such as "the Company expects," "the Company believes" or words of similar import. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. For details on factors that could affect expectations, see the risk factors and other cautionary language included in the Company's Annual Report on Form 10-K for the year ended December 31, 2016, and other filings with the Securities and Exchange Commission.

ABOUT FIRST NATIONAL CORPORATION

First National Corporation (OTC: FXNC) is the parent company and bank holding company of First Bank, a community bank that first opened for business in 1907 in Strasburg, Virginia. The Bank offers loan and deposit products and services through its website, www.fbvirginia.com, its mobile banking platform, a network of ATMs located throughout its market area, two loan production offices, a customer service center in a retirement community, and 14 bank branch office locations located throughout the Shenandoah Valley and central regions of Virginia. In addition to providing traditional banking services, the Bank operates a wealth management division under the name First Bank Wealth Management.  First Bank also owns First Bank Financial Services, Inc., which invests in entities that provide investment services and title insurance.













FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
(unaudited)
For the Quarter Ended
Income Statement
June 30,
2017
 
March 31,
2017
 
December 31,
 2016
 
September 30,
 2016
 
June 30,
 2016
Interest income
                 
  Interest and fees on loans
$        5,933
 
$        5,646
 
$           5,556
 
$         5,500
 
$        5,370
  Interest on deposits in banks
86
 
61
 
55
 
73
 
62
  Interest on securities
779
 
805
 
794
 
749
 
825
  Dividends on restricted securities
               21
 
               20
 
                  21
 
                20
 
               21
Total interest income
$        6,819
 
$        6,532
 
$           6,426
 
$         6,342
 
$        6,278
Interest expense
                 
  Interest on deposits
$           405
 
$           383
 
$              353
 
$            338
 
$           329
  Interest on subordinated debt
89
 
89
 
91
 
91
 
89
  Interest on junior subordinated debt
76
 
68
 
69
 
65
 
64
  Interest on other borrowings
                  -
 
                 -
 
                    -
 
                  1
 
                 -
Total interest expense
$           570
 
$           540
 
$              513
 
$            495
 
$           482
Net interest income
$        6,249
 
$        5,992
 
$           5,913
 
$         5,847
 
$        5,796
Provision for loan losses
                  -
 
                 -
 
                     -
 
                   -
 
                 -
Net interest income after provision for loan
  losses
 
$        6,249
 
 
$        5,992
 
 
$           5,913
 
 
$         5,847
 
 
$        5,796
Noninterest income
                 
  Service charges on deposit accounts
$           735
 
$           755
 
$              877
 
$            941
 
$           914
  ATM and check card fees
527
 
501
 
505
 
529
 
515
  Wealth management fees
355
 
347
 
353
 
339
 
334
  Fees for other customer services
137
 
140
 
154
 
143
 
137
  Income from bank owned life insurance
102
 
85
 
109
 
123
 
107
  Net gains (losses) on sales of securities
13
 
-
 
(2)
 
4
 
-
  Net gains on sale of loans
34
 
33
 
42
 
50
 
31
  Other operating income
               75
 
               80
 
                  89
 
              182
 
               74
Total noninterest income
$        1,978
 
$        1,941
 
$           2,127
 
$         2,311
 
$        2,112
Noninterest expense
                 
  Salaries and employee benefits
$        3,122
 
$        3,242
 
$           2,897
 
$         3,183
 
$        3,415
  Occupancy
348
 
367
 
364
 
380
 
365
  Equipment
400
 
408
 
402
 
406
 
394
  Marketing
136
 
136
 
210
 
125
 
120
  Supplies
105
 
91
 
138
 
108
 
103
  Legal and professional fees
245
 
197
 
238
 
179
 
156
  ATM and check card fees
229
 
162
 
211
 
229
 
221
  FDIC assessment
77
 
79
 
72
 
106
 
126
  Bank franchise tax
110
 
104
 
90
 
89
 
90
  Telecommunications expense
108
 
110
 
112
 
110
 
115
  Data processing expense
152
 
150
 
159
 
160
 
146
  Postage expense
74
 
61
 
56
 
56
 
57
  Amortization expense
160
 
169
 
179
 
187
 
198
  Other real estate owned expense (income), net
4
 
2
 
-
 
1
 
(49)
  Net loss on disposal of premises and equipment
-
 
-
 
-
 
8
 
-
  Other operating expense
             435
 
             473
 
                507
 
              526
 
             426
Total noninterest expense
$        5,705
 
$        5,751
 
$           5,635
 
$         5,853
 
$        5,883
Income before income taxes
$        2,522
 
$        2,182
 
$           2,405
 
$         2,305
 
$        2,025
Income tax expense
             766
 
             639
 
                724
 
              611
 
             592
Net income
$        1,756
 
$        1,543
 
$           1,681
 
$         1,694
 
$        1,433
                 
Common Share and Per Common Share Data
               
Net income, basic
$          0.36
 
$          0.31
 
$             0.34
 
$           0.34
 
$          0.29
Weighted average shares, basic
4,940,904
 
4,935,421
 
4,927,728
 
4,925,753
 
4,924,702
Net income, diluted
$          0.36
 
$          0.31
 
$             0.34
 
$           0.34
 
$          0.29
Weighted average shares, diluted
4,942,726
 
4,937,625
 
4,933,572
 
4,929,922
 
4,926,859
Shares outstanding at period end
4,941,604
 
4,940,766
 
4,929,403
 
4,926,546
 
4,925,599
Tangible book value at period end
$        11.08
 
$        10.64
 
$           10.26
 
$           9.99
 
$          9.61
Cash dividends
$        0.035
 
$        0.035
 
$             0.03
 
$           0.03
 
$          0.03

FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
 
        (unaudited)
       For the Quarter Ended
 
 
June 30,
2017
 
March 31,
2017
 
December 31,
 2016
 
September 30,
 2016
 
June 30,
 2016
Key Performance Ratios
                 
Return on average assets
0.96%
 
0.88%
 
0.94%
 
0.95%
 
0.82%
Return on average equity
12.79%
 
11.78%
 
13.04%
 
13.44%
 
11.90%
Net interest margin
3.73%
 
3.70%
 
3.60%
 
3.57%
 
3.62%
Efficiency ratio (1)
66.71%
 
69.52%
 
67.05%
 
68.57%
 
71.62%
                   
Average Balances
                 
Average assets
$    730,838
 
$    714,714
 
$       711,834
 
$     710,005
 
$    705,707
Average earning assets
682,132
 
667,184
 
663,982
 
661,624
 
654,535
Average shareholders' equity
55,068
 
53,132
 
51,295
 
50,160
 
48,443
                   
Asset Quality
                 
Loan charge-offs
$           161
 
$           106
 
$              337
 
$            195
 
$           136
Loan recoveries
154
 
236
 
48
 
71
 
350
Net charge-offs (recoveries)
7
 
(130)
 
289
 
124
 
(214)
Non-accrual loans
1,913
 
1,596
 
1,520
 
3,521
 
4,057
Other real estate owned, net
250
 
250
 
250
 
250
 
442
Nonperforming assets
2,163
 
1,846
 
1,770
 
3,771
 
4,499
Loans 30 to 89 days past due, accruing
1,368
 
2,606
 
2,583
 
2,036
 
1,979
Loans over 90 days past due, accruing
151
 
119
 
116
 
59
 
11
Troubled debt restructurings, accruing
291
 
296
 
300
 
392
 
308
Special mention loans
10,378
 
12,896
 
13,073
 
14,238
 
13,392
Substandard loans, accruing
9,295
 
7,877
 
8,056
 
8,273
 
9,610
                   
Capital Ratios (2)
                 
Total capital
$        69,325
 
$        67,264
 
$           65,590
 
$          65,759
 
$        64,375
Tier 1 capital
63,881
 
61,813
 
60,269
 
60,149
 
58,641
Common equity tier 1 capital
63,881
 
61,813
 
60,269
 
60,149
 
58,641
Total capital to risk-weighted assets
13.82%
 
13.53%
 
13.47%
 
13.90%
 
13.66%
Tier 1 capital to risk-weighted assets
12.73%
 
12.43%
 
12.38%
 
12.72%
 
12.45%
Common equity tier 1 capital to risk-weighted assets
12.73%
 
12.43%
 
12.38%
 
12.72%
 
12.45%
Leverage ratio
8.76%
 
8.66%
 
8.48%
 
8.48%
 
8.33%
                   
Balance Sheet
                 
Cash and due from banks
$           9,801
 
$         10,593
 
$             10,106
 
$             8,955
 
$         10,518
Interest-bearing deposits in banks
40,937
 
35,246
 
30,986
 
47,902
 
40,225
Securities available for sale, at fair value
89,741
 
91,907
 
94,802
 
88,323
 
94,566
Securities held to maturity, at carrying value
50,824
 
51,999
 
53,398
 
55,263
 
57,401
Restricted securities, at cost
1,570
 
1,570
 
1,548
 
1,548
 
2,058
Loans held for sale
999
 
-
 
337
 
1,053
 
1,819
Loans, net of allowance for loan losses
498,389
 
492,319
 
480,746
 
465,224
 
459,812
Other real estate owned, net of valuation allowance
250
 
250
 
250
 
250
 
442
Premises and equipment, net
20,501
 
20,709
 
20,785
 
20,852
 
21,126
Accrued interest receivable
1,728
 
1,753
 
1,746
 
1,631
 
1,612
Bank owned life insurance
14,115
 
14,013
 
13,928
 
13,808
 
13,935
Core deposit intangibles, net
1,222
 
1,382
 
1,551
 
1,730
 
1,917
Other assets
             5,580
 
             5,555
 
                 5,817
 
               6,133
 
             5,917
  Total assets
$       735,657
 
$       727,296
 
$           716,000
 
$         712,672
 
$       711,348
                   
Noninterest-bearing demand deposits
$       176,780
 
$       173,963
 
$           168,076
 
$         168,204
 
$       159,278
Savings and interest-bearing demand
  deposits
 
362,128
 
 
353,958
 
 
349,067
 
 
340,884
 
 
337,589
Time deposits
        122,920
 
        126,848
 
            128,427
 
          131,654
 
        133,479
  Total deposits
$       661,828
 
$       654,769
 
$           645,570
 
$         640,742
 
$       630,346
Other borrowings
-
 
-
 
-
 
-
 
12,000
Subordinated debt
4,939
 
4,934
 
4,930
 
4,926
 
4,921
Junior subordinated debt
9,279
 
9,279
 
9,279
 
9,279
 
9,279
Accrued interest payable and other
   liabilities
             3,644
 
             4,336
 
                 4,070
 
               6,742
 
             5,544
Total liabilities
$       679,690
 
$       673,318
 
$           663,849
 
$         661,689
 
$       662,090


FIRST NATIONAL CORPORATION
Quarterly Performance Summary
(in thousands, except share and per share data)
               
                   
 
  (unaudited)
 
For the Quarter Ended
 
June 30,
2017
 
March 31,
2017
 
December 31,
 2016
 
September 30,
 2016
 
June 30,
 2016
                   
Balance Sheet (continued)
                 
Preferred stock
$               -
 
$               -
 
$                   -
 
$                 -
 
$               -
Common stock
6,177
 
6,176
 
6,162
 
6,158
 
6,157
Surplus
7,177
 
7,155
 
7,093
 
7,046
 
7,021
Retained earnings
42,709
 
41,126
 
39,756
 
38,223
 
36,676
Accumulated other comprehensive loss, net
            (96)
 
          (479)
 
              (860)
 
            (444)
 
          (596)
Total shareholders' equity
$      55,967
 
$      53,978
 
$         52,151
 
$       50,983
 
$      49,258
  Total liabilities and shareholders' equity
$    735,657
 
$    727,296
 
$       716,000
 
$     712,672
 
$    711,348
                   
Loan Data
                 
Mortgage loans on real estate:
                 
  Construction and land development
$      36,783
 
$      36,024
 
$         34,699
 
$       34,518
 
$      33,232
  Secured by farm land
666
 
676
 
688
 
695
 
706
  Secured by 1-4 family residential
205,114
 
205,623
 
198,763
 
196,492
 
196,295
  Other real estate loans
215,076
 
215,915
 
210,522
 
202,148
 
199,456
Loans to farmers (except those secured by
   real estate)
511
 
461
 
1,316
 
737
 
492
Commercial and industrial loans (except those secured by real estate)
30,690
 
28,731
 
28,665
 
25,114
 
24,229
Consumer installment loans
9,938
 
5,279
 
4,611
 
4,283
 
4,083
Deposit overdrafts
245
 
199
 
264
 
260
 
334
All other loans
          4,810
 
          4,862
 
             6,539
 
           6,587
 
          6,719
  Total loans
$    503,833
 
$    497,770
 
$       486,067
 
$     470,834
 
$    465,546
Allowance for loan losses
       (5,444)
 
       (5,451)
 
           (5,321)
 
         (5,610)
 
       (5,734)
Loans, net
$    498,389
 
$    492,319
 
$       480,746
 
$     465,224
 
$    459,812
                   
Reconciliation of Tax-Equivalent Net Interest Income
               
GAAP measures:
                 
  Interest income – loans
$      5,933
 
$      5,646
 
$           5,556
 
$         5,500
 
$        5,370
  Interest income – investments and other
886
 
886
 
870
 
842
 
908
  Interest expense – deposits
(405)
 
(383)
 
(353)
 
(338)
 
(329)
  Interest expense – other borrowings
-
 
-
 
-
 
(1)
 
-
Interest expense – subordinated debt
(89)
 
(89)
 
(91)
 
(91)
 
(89)
Interest expense – junior subordinated debt
           (76)
 
            (68)
 
                (69)
 
              (65)
 
            (64)
Total net interest income
$      6,249
 
$        5,992
 
$           5,913
 
$         5,847
 
$        5,796
Non-GAAP measures:
                 
Tax benefit realized on non-taxable interest income – loans
$           18
 
$             19
 
$                25
 
$              26
 
$             25
Tax benefit realized on non-taxable interest income – municipal securities
             74
 
               74
 
                  71
 
                70
 
               73
Total tax benefit realized on non-taxable interest income
$           92
 
$             93
 
$                96
 
$              96
 
$             98
Total tax-equivalent net interest income
$      6,341
 
$        6,085
 
$           6,009
 
$         5,943
 
$        5,894
               



FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)

                                                  (unaudited)
                For the Six Months Ended
Income Statement
June 30,
 2017
 
June 30,
 2016
Interest income
     
  Interest and fees on loans
$         11,579
 
$         10,606
  Interest on deposits in banks
147
 
110
  Interest on securities
1,584
 
1,713
  Dividends on restricted securities
                  41
 
                  40
Total interest income
$         13,351
 
$         12,469
Interest expense
     
  Interest on deposits
$              788
 
$              662
  Interest on federal funds purchased
-
 
3
  Interest on subordinated debt
178
 
179
  Interest on junior subordinated debt
144
 
125
  Interest on other borrowings
                     -
 
                    5
Total interest expense
$           1,110
 
$              974
Net interest income
$         12,241
 
$         11,495
Provision for loan losses
                     -
 
                     -
Net interest income after provision for loan losses
$         12,241
 
$         11,495
Noninterest income
     
  Service charges on deposit accounts
$           1,490
 
$           1,694
  ATM and check card fees
1,028
 
1,003
  Wealth management fees
702
 
670
  Fees for other customer services
277
 
284
  Income from bank owned life insurance
187
 
193
  Net gains on sales of securities
13
 
6
  Net gains on sale of loans
67
 
52
  Other operating income
                155
 
                153
Total noninterest income
$           3,919
 
$           4,055
Noninterest expense
     
  Salaries and employee benefits
$           6,364
 
$           6,859
  Occupancy
715
 
789
  Equipment
808
 
826
  Marketing
272
 
227
  Supplies
196
 
204
  Legal and professional fees
442
 
467
  ATM and check card fees
391
 
426
  FDIC assessment
156
 
248
  Bank franchise tax
214
 
193
  Telecommunications expense
218
 
229
  Data processing expense
302
 
274
  Postage expense
135
 
126
  Amortization expense
329
 
405
  Other real estate owned expense (income), net
6
 
(121)
  Other operating expense
                908
 
                848
Total noninterest expense
$         11,456
 
$         12,000
       
Income before income taxes
$           4,704
 
$           3,550
Income tax expense
             1,405
 
             1,018
Net income
$           3,299
 
$           2,532
     
Net income, basic
$             0.67
 
$             0.51
Weighted average shares, basic
4,938,178
 
4,922,509
Net income, diluted
$             0.67
 
$             0.51
Weighted average shares, diluted
4,940,191
 
4,924,598
Shares outstanding at period end
4,941,604
 
4,925,599
Tangible book value at period end
$           11.08
 
$             9.61
Cash dividends
$             0.07
 
$             0.06

FIRST NATIONAL CORPORATION
Year-to-Date Performance Summary
(in thousands, except share and per share data)

         (unaudited)
                 For the Six Months Ended
 
June 30,
 2017
 
June 30,
 2016
Key Performance Ratios
     
Return on average assets
0.92%
 
0.73%
Return on average equity
12.29%
 
10.66%
Net interest margin
3.71%
 
3.62%
Efficiency ratio (1)
68.09%
 
74.42%
       
Average Balances
     
Average assets
$       722,820
 
$       699,736
Average earning assets
674,699
 
648,946
Average shareholders' equity
54,118
 
47,762
       
Asset Quality
     
Loan charge-offs
$              267
 
$              256
Loan recoveries
390
 
466
Net recoveries
(123)
 
(210)
       
Reconciliation of Tax-Equivalent Net Interest Income
   
GAAP measures:
     
  Interest income – loans
$       11,579
 
$         10,606
  Interest income – investments and other
1,772
 
 1,863
  Interest expense – deposits
(788)
 
(662)
  Interest expense – other borrowings
-
 
(5)
Interest expense – subordinated debt
(178)
 
(179)
Interest expense – junior subordinated debt
          (144)
 
(125)
Interest expense – federal funds purchased
                   -
 
                               (3) 
Total net interest income
$       12,241
 
$         11,495
Non-GAAP measures:
     
Tax benefit realized on non-taxable interest income – loans
$              37
 
$                50
Tax benefit realized on non-taxable interest income – municipal securities
              148
 
                149
Total tax benefit realized on non-taxable interest income
$            185
 
$              199
Total tax-equivalent net interest income
$       12,426
 
$         11,694




 (1) The efficiency ratio is computed by dividing noninterest expense excluding other real estate owned income/expense, amortization of intangibles, and gains and losses on disposal of premises and equipment by the sum of net interest income on a tax-equivalent basis and noninterest income, excluding gains and losses on sales of securities.  Tax-equivalent net interest income is calculated by adding the tax benefit realized from interest income that is nontaxable to total interest income then subtracting total interest expense. The tax rate utilized in calculating the tax benefit is 34%. See the tables above for tax-equivalent net interest income and reconciliations of net interest income to tax-equivalent net interest income.  The efficiency ratio is a non-GAAP financial measure that management believes provides investors with important information regarding operational efficiency.  Such information is not prepared in accordance with U.S. generally accepted accounting principles (GAAP) and should not be construed as such.  Management believes, however, such financial information is meaningful to the reader in understanding operational performance, but cautions that such information not be viewed as a substitute for GAAP.

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



CONTACTS

Scott C. Harvard M. Shane Bell
President and CEO                                       Executive Vice President and CFO
(540) 465-9121  (540) 465-9121
sharvard@fbvirginia.com                                    sbell@fbvirginia.com