Attached files

file filename
8-K - FORM 8-K - AMERICAN NATIONAL BANKSHARES INC.americannb20210327_8k.htm

Exhibit 99.1

 

 

FOR IMMEDIATE RELEASE

Contact:

Jeffrey W. Farrar

Executive Vice President, COO & CFO

(434)773-2274

farrarj@amnb.com

 

AMERICAN NATIONAL BANKSHARES

REPORTS FIRST QUARTER EARNINGS

 

Danville, VA, April 22, 2021 – American National Bankshares Inc. (NASDAQ: AMNB) (“American National” or the “Company”) today reported first quarter 2021 earnings of $11.3 million, or $1.03 per diluted common share. Those results compare to net income of $8.5 million, or $0.77 per diluted common share, during the same quarter in the prior year, and net income of $8.8 million, or $0.80 per diluted common share, recognized for the fourth quarter of 2020.

 

President and Chief Executive Officer Jeffrey V. Haley commented, “We are certainly pleased with our first quarter results, with growth noted in revenues and in particular our noninterest lines of business. We are encouraged by the optimism surrounding the potential end of the pandemic and prospects for the economy with continued stimulus support.

 

“We were very active in the Paycheck Protection Program (“PPP”) during the quarter, with this program continuing to support our customers, while providing a meaningful contribution to both revenues and earnings. We continued to see excellent credit quality during the quarter, resulting in no additional allowance requirement or provision expense for the period. Noninterest revenues were strong for the quarter, with solid growth in our wealth, mortgage and insurance revenues. Operating expenses adjusted for the impacts of PPP were in line with expectations. Low interest rates, excess liquidity and light loan demand were headwinds during the quarter, but we saw some notable improvement in loan activity toward the end of the quarter and as we enter the second quarter.

 

“We have begun to return to the Bank and fully opened our lobbies to our customers with prudent safety protocols. We remain focused on supporting and protecting our employees, customers and communities while creating shareholder value.”

 

First quarter 2021 highlights include:

 

 

Earnings produced a return on average tangible common equity (annualized) of 18.45% for the first quarter of 2021, compared to 14.90% in the previous quarter and 15.32% for the same quarter in the prior year (non-GAAP).

 

 

Average deposits grew 1.8% during the quarter and 24.8% over the same quarter of 2020; the cost of interest-bearing deposits decreased to 0.30% in the first quarter, compared to 0.43% in the previous quarter and 0.89% in the same quarter of the prior year.

 

 

Fully taxable equivalent (“FTE”) net interest margin was 3.20% for the quarter, down from 3.22% in the fourth quarter of 2020 and from 3.52% in the same quarter of the prior year (non-GAAP).

 

 

Noninterest revenues increased $1.7 million, or 40.3%, when compared to the previous quarter, and increased $1.4 million, or 31.7%, compared to the same quarter in the prior year.

 

 

Noninterest expense decreased $594 thousand, or 4.1%, when compared to the previous quarter, and increased $731 thousand, or 5.5%, when compared to the same quarter in the prior year.

 

 

The Company had no provision for loan losses in the first quarter of 2021, compared to a provision of $585 thousand for the previous quarter, and a provision of $953 thousand in the same quarter in the prior year. Annualized net charge-offs were 0.00% for the first quarter of 2021, down from 0.01% for the corresponding quarter in the prior year and 0.05% for the fourth quarter of 2020.

 

 

Nonperforming assets as a percentage of total assets were 0.10% at March 31, 2021, down from 0.12% at December 31, 2020 and 0.16% at March 31, 2020.

 

 

 

SMALL BUSINESS ADMINISTRATIONs (SBAs) PPP

 

The Company continued to participate in the SBA’s PPP under the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act in the first quarter of 2021. There were 805 loans processed for approximately $80.7 million from the second round of the program. In addition to the new loans, $105.1 million of first round loans from 2020 were forgiven in first quarter 2021 compared to $56.4 million in the fourth quarter of 2020. Total outstanding net PPP loans were $183.8 million at March 31, 2021 down from $211.3 at December 31, 2020. Total PPP fees recognized in net interest income during the quarter were $2.9 million compared to the prior quarter’s $2.4 million as a result of the forgiveness. The interest income from the total PPP portfolio generated $526,000 in revenues for the first quarter compared to $639,000 in the previous quarter.

 

NET INTEREST INCOME

 

Net interest income for the first quarter of 2021 was $22.4 million, an increase of $277 thousand, or 1.3%, from the prior quarter and an increase of $2.5 million, or 12.6%, from the first quarter of 2020. The FTE net interest margin for the quarter was 3.20%, down from 3.22% in the prior quarter and down from 3.52% in the same period a year ago (non-GAAP). The first quarter of 2021 benefited from the recognition of a higher level of remaining net fees on PPP loans that were forgiven during the quarter. The increase in net interest income from the same quarter in the prior year was attributable to the PPP program and reduced deposit costs from a significantly lower rate environment. 

 

The Company’s FTE net interest margin includes the impact of acquisition accounting fair value adjustments. During the first quarter of 2021, net accretion related to acquisition accounting amounted to $948 thousand compared to $1.2 million in the prior quarter and $957 thousand for the same period in 2020. Estimated remaining net accretion from acquisitions for the periods indicated is as follows (dollars in thousands):

 

For the remaining nine months of 2021

  $ 1,299  

For the years ending (estimated):

       

2022

    1,203  

2023

    689  

2024

    416  

2025

    302  

2026

    185  

Thereafter

    536  

 

ASSET QUALITY

 

Nonperforming assets (“NPAs”) totaled $2.9 million as of March 31, 2021 down from $3.7 million at December 31, 2020, and down from $4.0 million at March 31, 2020. NPAs as a percentage of total assets were 0.10% at March 31, 2021, compared to 0.12% at December 31, 2020 and 0.16% at March 31, 2020.  

 

There was no provision expense for the first quarter of 2021, as compared to $585 thousand for the previous quarter and $953 thousand for the same period in the previous year. The first quarter of 2021 warranted a significantly lower provision than the fourth quarter of 2020 based on loan activity, an improving economy, ongoing low charge-off and delinquency rates, and overall strong asset quality metrics. However, risk levels in general remain elevated particularly in certain industry segments. The allowance for loan losses was $21.4 million at March 31, 2021 and December 31, 2020 and $14.1 million at March 31, 2020. Annualized net charge-offs as a percentage of average loans outstanding were 0.00% for the first quarter of 2021, compared to 0.05% in the previous quarter and 0.01% for the same period in the prior year. The allowance as a percentage of loans held for investment was 1.08% at March 31, 2021 compared to 1.06% at December 31, 2020 and 0.76% at March 31, 2020. Excluding PPP loans, the allowance as a percentage of loans was 1.19% at both March 31, 2021 and December 31, 2020.

 

American National continues to utilize a Disaster Assistance Program for borrowers in accordance with Section 4013 of the CARES Act. At March 31, 2021, American National had interest only deferrals to customers with outstanding balances amounting to $19.3 million, representing less than 1.0% of total loans held for investment, which compares to $30.0 million, or 1.5%, of total loans held for investment, at December 31, 2020. At March 31, 2021 $16.4 million of the $19.3 million was the result of second and third interest deferrals.

 

 

 

NONINTEREST INCOME

 

Noninterest income increased $1.7 million, or 40.3%, to $5.9 million for the quarter ended March 31, 2021 from $4.2 million in the prior quarter and increased $1.4 million, or 31.7%, from the same period in the prior year. The largest increases for the first quarter over the previous quarter were in income from mortgage banking, up $276 thousand or 26.5%; income from small business investment companies, up $192 thousand or 81.4%; and income from insurance investments, up $846 thousand or over 100%, respectively. Comparing the first quarter of 2021 to the first quarter of 2020, increases were noted in all categories except for service charges on deposit accounts, securities gains, net, and losses on premises and equipment, net.

 

NONINTEREST EXPENSE

 

Noninterest expense for the first quarter of 2021 amounted to $14.1 million, down $594 thousand, or 4.1%, when compared to the $14.7 million for the previous quarter and up $731 thousand, or 5.5%, from $13.3 million during the same period in the previous year. The first quarter of 2021 reflects a reduction in salaries and benefits expense associated with the deferral of $604 thousand in costs associated with the origination of PPP loans during the quarter. The fourth quarter of 2020 included $650 thousand in pension and salary expenses resulting from a voluntary early retirement package recognized as one-time costs. The increase from the first quarter of 2020 was attributable primarily to increases in salaries and benefits and occupancy expense reflecting normal growth, and the benefit of small bank credits in the FDIC assessment line item for 2020 that reduced expenses.

 

INCOME TAXES

 

The effective tax rate for the three months ended March 31, 2021 and December 31, 2020 was 20.9%. This compares to 15.7% for the same period in the prior year. In the quarter ended March 31, 2020, the Company benefited from a provision of the CARES Act which allowed it to recognize a tax benefit for the net operating loss (NOL) five-year carryback of the NOL acquired in the acquisition of HomeTown Bankshares Corporation in 2019. An income tax benefit was realized on the NOL for the difference between the 21% corporate tax rate and the higher rate of 35% in effect prior to 2018.

 

BALANCE SHEET

 

Total assets at March 31, 2021 and December 31, 2020 were $3.1 billion and increased $578.4 million from the first quarter of 2020. The balance sheet at March 31, 2021 reflected a slight shift in the mix of assets from the previous quarter but primarily remained constant. The growth over the same period a year ago is primarily due to loan and deposit growth associated with the PPP program and growth in core deposits during the period.

 

At March 31, 2021, loans held for investment (net of deferred fees and costs) were $2.0 billion, a decrease of $36.4 million, or 7.2% annualized, from December 31, 2020. The change was primarily a result of the changes discussed previously from the PPP. Excluding PPP loans, loans held for investment were slightly lower, contracting $8.9 million or 0.5% from year-end 2020. 

 

Investment securities amounted to $482.1 million at March 31, 2021, with growth of $16.1 million, or 3.4%, compared to December 31, 2020, and growth of $139.4 million, or 40.7%, compared to March 31, 2020.

 

Deposits amounted to $2.6 billion at March 31, 2021 and December 31, 2020, with growth of $561.9 million, or 27.1%, compared to the first quarter of 2020. The growth over the previous quarter and the prior period of 2020 is a result of continued higher than average cash balances being maintained by customers as elevated savings rates and liquidity patterns continue. This pattern has been prevalent since the second quarter of 2020 and is consistent with trends with other commercial banks.

 

The Company continues to be well-capitalized as defined by regulators, with tangible common equity to tangible assets of 8.42% at March 31, 2021 as compared to 8.34% at December 31, 2020 and 9.61% at March 31, 2020. The Company’s common equity Tier 1, Tier 1, total, and Tier 1 leverage capital ratios were 12.74%, 14.16%, 15.56% and 9.56%, respectively at March 31, 2021.

 

 

 

ABOUT AMERICAN NATIONAL

 

American National is a multi-state bank holding company with total assets of approximately $3.1 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 26 banking offices. American National Bank also manages an additional $1.0 billion 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.

 

 

 

 

 

 

American National Bankshares Inc.

Consolidated Balance Sheets

(Dollars in thousands, except per share data)

Unaudited

 

   

March 31,

 

ASSETS

 

2021

   

2020

 
                 

Cash and due from banks

  $ 33,266     $ 39,602  

Interest-bearing deposits in other banks

    383,984       69,968  
                 

Securities available for sale, at fair value

    482,143       342,769  

Restricted stock, at cost

    8,024       8,682  

Loans held for sale

    17,929       2,666  
                 

Loans, net of deferred fees and costs

    1,978,640       1,854,928  

Less allowance for loan losses

    (21,416 )     (14,065 )

Net Loans

    1,957,224       1,840,863  
                 

Premises and equipment, net

    39,336       39,632  

Other real estate owned, net

    443       984  

Goodwill

    85,048       85,048  

Core deposit intangibles, net

    5,710       7,301  

Bank owned life insurance

    28,635       27,970  

Other assets

    31,690       29,580  
                 

Total assets

  $ 3,073,432     $ 2,495,065  
                 

Liabilities

               

Demand deposits -- noninterest-bearing

  $ 907,721     $ 567,772  

Demand deposits -- interest-bearing

    455,457       343,291  

Money market deposits

    688,051       524,234  

Savings deposits

    236,518       181,564  

Time deposits

    344,787       453,806  

Total deposits

    2,632,534       2,070,667  
                 

Customer repurchase agreements

    39,205       42,114  

Long-term borrowings

    35,656       35,567  

Other liabilities

    24,244       23,424  

Total liabilities

    2,731,639       2,171,772  
                 

Shareholders' equity

               

Preferred stock, $5 par, 2,000,000 shares authorized, none outstanding

           

Common stock, $1 par, 20,000,000 shares authorized, 10,958,171 shares outstanding at March 31, 2021 and 10,957,502 shares outstanding at March 31, 2020

    10,894       10,898  

Capital in excess of par value

    153,651       153,817  

Retained earnings

    178,015       157,064  

Accumulated other comprehensive income (loss), net

    (767 )     1,514  

Total shareholders' equity

    341,793       323,293  
                 

Total liabilities and shareholders' equity

  $ 3,073,432     $ 2,495,065  

 

 

 

 

American National Bankshares Inc.

Consolidated Statements of Income

(Dollars in thousands, except per share data)

Unaudited

 

   

For the Three Months Ended

 
   

3/31/21

   

12/31/20

   

3/31/20

 

Interest and Dividend Income:

                       

Interest and fees on loans

  $ 22,273     $ 22,654     $ 21,321  

Interest and dividends on securities:

                       

Taxable

    1,632       1,536       2,037  

Tax-exempt

    103       103       112  

Dividends

    119       121       132  

Other interest income

    77       84       264  

Total interest and dividend income

    24,204       24,498       23,866  
                         

Interest Expense:

                       

Interest on deposits

    1,287       1,821       3,312  

Interest on short-term borrowings

    11       22       129  

Interest on long-term borrowings

    483       509       506  

Total interest expense

    1,781       2,352       3,947  
                         

Net Interest Income

    22,423       22,146       19,919  

Provision for loan losses

          585       953  
                         

Net Interest Income After Provision for Loan Losses

    22,423       21,561       18,966  
                         

Noninterest Income:

                       

Trust fees

    1,206       1,025       1,012  

Service charges on deposit accounts

    622       677       721  

Other fees and commissions

    1,139       1,037       941  

Mortgage banking income

    1,318       1,042       549  

Securities gains, net

                814  

Brokerage fees

    218       192       211  

Income from Small Business Investment Companies

    428       236       55  

Income (loss) from insurance investments

    788       (58 )     48  

Losses on premises and equipment, net

    (49 )     (13 )     (82 )

Other

    252       83       226  

Total noninterest income

    5,922       4,221       4,495  
                         

Noninterest Expense:

                       

Salaries and employee benefits

    7,518       8,225       7,360  

Occupancy and equipment

    1,533       1,470       1,366  

FDIC assessment

    224       206       95  

Bank franchise tax

    438       425       426  

Core deposit intangible amortization

    381       391       427  

Data processing

    778       764       763  

Software

    329       342       356  

Other real estate owned, net

    117       26       (9 )

Other

    2,747       2,810       2,550  

Total noninterest expense

    14,065       14,659       13,334  
                         

Income Before Income Taxes

    14,280       11,123       10,127  

Income Taxes

    2,991       2,329       1,585  

Net Income

  $ 11,289     $ 8,794     $ 8,542  
                         

Net Income Per Common Share:

                       

Basic

  $ 1.03     $ 0.80     $ 0.77  

Diluted

  $ 1.03     $ 0.80     $ 0.77  

Weighted Average Common Shares Outstanding:

                       

Basic

    10,971,466       10,975,349       11,025,185  

Diluted

    10,976,177       10,978,931       11,031,310  

 

 

 

American National Bankshares Inc.

Financial Highlights

Unaudited

 
(Dollars in thousands, except per share data)
   

1st Qtr

   

4th Qtr

   

1st Qtr

 
   

2021

   

2020

   

2020

 

EARNINGS

                       

Interest income

  $ 24,204     $ 24,498     $ 23,866  

Interest expense

    1,781       2,352       3,947  

Net interest income

    22,423       22,146       19,919  

Provision for loan losses

          585       953  

Noninterest income

    5,922       4,221       4,495  

Noninterest expense

    14,065       14,659       13,334  

Income taxes

    2,991       2,329       1,585  

Net income

    11,289       8,794       8,542  
                         

PER COMMON SHARE

                       

Net income per share - basic

  $ 1.03     $ 0.80     $ 0.77  

Net income per share - diluted

    1.03       0.80       0.77  

Cash dividends paid

    0.27       0.27       0.27  

Book value per share

    31.19       30.77       29.50  

Book value per share - tangible (a)

    22.91       22.47       21.08  

Closing market price

    33.07       26.21       23.90  
                         

FINANCIAL RATIOS

                       

Return on average assets

    1.49

%

    1.18

%

    1.37

%

Return on average common equity

    13.19       10.48       10.56  

Return on average tangible common equity (a)

    18.45       14.90       15.32  

Average common equity to average assets

    11.31       11.30       12.99  

Tangible common equity to tangible assets (a)

    8.42       8.34       9.61  

Net interest margin, taxable equivalent

    3.20       3.22       3.52  

Efficiency ratio (a)

    47.70       53.92       54.46  

Effective tax rate

    20.95       20.94       15.65  
                         

PERIOD-END BALANCES

                       

Securities

  $ 490,167     $ 474,806     $ 351,451  

Loans held for sale

    17,929       15,591       2,666  

Loans, net

    1,978,640       2,015,056       1,854,928  

Goodwill and other intangibles

    90,758       91,139       92,349  

Assets

    3,073,432       3,050,010       2,495,065  

Assets - tangible (a)

    2,982,674       2,958,871       2,402,716  

Deposits

    2,632,534       2,611,330       2,070,667  

Customer repurchase agreements

    39,205       42,551       42,114  

Long-term borrowings

    35,656       35,630       35,567  

Shareholders' equity

    341,793       337,894       323,293  

Shareholders' equity - tangible (a)

    251,035       246,755       230,944  

 

 

 

American National Bankshares Inc.

Financial Highlights

Unaudited

 
(Dollars in thousands, except per share data)
   

1st Qtr

   

4th Qtr

   

1st Qtr

 
   

2021

   

2020

   

2020

 

AVERAGE BALANCES

                       

Securities (b)

  $ 458,760     $ 372,529     $ 369,730  

Loans held for sale

    11,237       8,601       3,156  

Loans, net

    2,009,166       2,063,397       1,829,125  

Interest-earning assets

    2,814,291       2,754,455       2,274,920  

Goodwill and other intangibles

    90,976       91,358       91,738  

Assets

    3,026,952       2,971,505       2,491,591  

Assets - tangible (a)

    2,935,976       2,880,147       2,399,853  

Interest-bearing deposits

    1,740,418       1,701,395       1,495,565  

Deposits

    2,582,539       2,536,363       2,069,927  

Customer repurchase agreements

    43,746       40,819       41,519  

Other short-term borrowings

                3  

Long-term borrowings

    35,640       35,617       35,554  

Shareholders' equity

    342,231       335,671       323,573  

Shareholders' equity - tangible (a)

    251,255       244,313       231,835  
                         

CAPITAL

                       

Weighted average shares outstanding - basic

    10,971,466       10,975,349       11,025,185  

Weighted average shares outstanding - diluted

    10,976,177       10,978,931       11,031,310  
                         
COMMON STOCK REPURCHASE PROGRAM                        
Total shares of common stock repurchased     54,023             140,526  
Average price paid per share of common stock   $ 29.51     $     $ 35.44  
                         

ALLOWANCE FOR LOAN LOSSES

                       

Beginning balance

  $ 21,403     $ 21,088     $ 13,152  

Provision for loan losses

          585       953  

Charge-offs

    (22 )     (331 )     (105 )

Recoveries

    35       61       65  

Ending balance

  $ 21,416     $ 21,403     $ 14,065  
                         

LOANS

                       

Construction and land development

  $ 159,801     $ 140,071     $ 141,154  

Commercial real estate - owner occupied

    364,549       373,680       376,554  

Commercial real estate - non-owner occupied

    628,742       627,569       576,809  

Residential real estate

    266,595       269,137       301,284  

Home equity

    100,643       104,881       118,030  

Commercial and industrial

    447,109       491,256       331,507  

Consumer

    11,201       8,462       9,590  

Total

  $ 1,978,640     $ 2,015,056     $ 1,854,928  

 

 

 

American National Bankshares Inc.

Financial Highlights

Unaudited

 
(Dollars in thousands, except per share data)
   

1st Qtr

   

4th Qtr

   

1st Qtr

 
   

2021

   

2020

   

2020

 

NONPERFORMING ASSETS AT PERIOD-END

                       

Nonperforming loans:

                       

90 days past due and accruing

    162       262       459  

Nonaccrual

    2,323       2,434       2,579  

Other real estate owned

    443       958       984  

Nonperforming assets

  $ 2,928     $ 3,654     $ 4,022  
                         

ASSET QUALITY RATIOS

                       

Allowance for loan losses to total loans

    1.08

%

    1.06

%

    0.76

%

Allowance for loan losses to nonperforming loans

    861.81       793.88       462.97  

Nonperforming assets to total assets

    0.10       0.12       0.16  

Nonperforming loans to total loans

    0.13       0.13       0.16  

Annualized net charge-offs to average loans

    0.00       0.05       0.01  
                         
                         

OTHER DATA

                       

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

  $ 666,653     $ 614,016     $ 492,850  

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

  $ 382,419     $ 362,022     $ 235,359  

Number full-time equivalent employees (e)

    340       342       355  

Number of full service offices

    26       26       26  

Number of loan production offices

    1       1       1  

Number of ATM's

    36       37       38  

 

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 March 31, 2021 and 2020

(Dollars in thousands)

Unaudited

 

                   

Interest

                 
   

Average Balance

   

Income/Expense (a)

   

Yield/Rate

 
                                                 
   

2021

   

2020

   

2021

   

2020

   

2021

   

2020

 

Loans:

                                               

Commercial

  $ 464,677     $ 332,920     $ 5,790     $ 3,543       5.05

%

    4.28

%

Real estate

    1,548,091       1,489,319       16,390       17,663       4.23       4.74  

Consumer

    7,635       10,042       127       157       6.75       6.29  

Total loans (b)

    2,020,403       1,832,281       22,307       21,363       4.43       4.67  
                                                 

Securities:

                                               

U.S. Treasury

    15,303       9,049       12       36       0.31       1.59  

Federal agencies & GSEs

    105,337       103,311       305       576       1.16       2.23  

Mortgage-backed & CMOs

    258,003       197,774       973       1,144       1.51       2.31  

State and municipal

    58,493       40,825       315       288       2.15       2.82  

Other

    21,624       18,771       275       264       5.09       5.63  

Total securities

    458,760       369,730       1,880       2,308       1.64       2.50  
                                                 

Deposits in other banks

    335,128       72,909       77       264       0.09       1.46  
                                                 

Total interest-earning assets

    2,814,291       2,274,920       24,264       23,935       3.46       4.21  
                                                 

Non-earning assets

    212,661       216,671                                  
                                                 

Total assets

  $ 3,026,952     $ 2,491,591                                  
                                                 

Deposits:

                                               

Demand

  $ 450,953     $ 331,357       40       123       0.04       0.15  

Money market

    683,948       515,339       276       1,188       0.16       0.93  

Savings

    227,404       178,896       7       53       0.01       0.12  

Time

    378,113       469,973       964       1,948       1.03       1.67  

Total deposits

    1,740,418       1,495,565       1,287       3,312       0.30       0.89  
                                                 

Customer repurchase agreements

    43,746       41,519       11       129       0.10       1.25  

Other short-term borrowings

          3                         1.01  

Long-term borrowings

    35,640       35,554       483       506       5.42       5.69  

Total interest-bearing liabilities

    1,819,804       1,572,641       1,781       3,947       0.40       1.01  
                                                 

Noninterest bearing demand deposits

    842,121       574,362                                  

Other liabilities

    22,796       21,015                                  

Shareholders' equity

    342,231       323,573                                  

Total liabilities and shareholders' equity

  $ 3,026,952     $ 2,491,591                                  
                                                 

Interest rate spread

                                    3.06 %     3.20 %

Net interest margin

                                    3.20 %     3.52 %
                                                 

Net interest income (taxable equivalent basis)

                    22,483       19,988                  

Less: Taxable equivalent adjustment ©

                    60       69                  

Net interest income

                  $ 22,423     $ 19,919                  

 

 

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)

 

   

1st Qtr

   

4th Qtr

   

1st Qtr

 
   

2021

   

2020

   

2020

 

EFFICIENCY RATIO

                       

Noninterest expense

  $ 14,065     $ 14,659     $ 13,334  

Add/subtract: gain/loss on sale of OREO

    (111 )     (8 )     27  

Subtract: core deposit intangible amortization

    (381 )     (391 )     (427 )
    $ 13,573     $ 14,260     $ 12,934  
                         

Net interest income

  $ 22,423     $ 22,146     $ 19,919  

Tax equivalent adjustment

    60       69       69  

Noninterest income

    5,922       4,221       4,495  

Subtract: gain on securities

                (814 )

Add: loss on fixed assets

    49       13       82  
    $ 28,454     $ 26,449     $ 23,751  
                         

Efficiency ratio

    47.70 %     53.92 %     54.46 %
                         

TAX EQUIVALENT NET INTEREST INCOME

                       

Non-GAAP measures:

                       

Interest income - loans

  $ 22,307     $ 22,697     $ 21,363  

Interest income - investments and other

    1,957       1,870       2,572  

Interest expense - deposits

    (1,287 )     (1,821 )     (3,312 )

Interest expense - customer repurchase agreements

    (11 )     (22 )     (129 )

Interest expense - other short-term borrowings

                 

Interest expense - long-term borrowings

    (483 )     (509 )     (506 )

Total net interest income

  $ 22,483     $ 22,215     $ 19,988  

Less non-GAAP measures:

                       

Tax benefit on nontaxable interest - loans

    (34 )     (43 )     (42 )

Tax benefit on nontaxable interest - securities

    (26 )     (26 )     (27 )

GAAP measures

  $ 22,423     $ 22,146     $ 19,919  
                         

RETURN ON AVERAGE TANGIBLE EQUITY

                       

Return on average equity (GAAP basis)

    13.19 %     10.48 %     10.56 %

Impact of excluding average goodwill and other intangibles

    5.26       4.42       4.76  

Return on average tangible equity (non-GAAP)

    18.45 %     14.90 %     15.32 %
                         

TANGIBLE EQUITY TO TANGIBLE ASSETS

                       

Equity to assets ratio (GAAP basis)

    11.12 %     11.08 %     12.96 %

Impact of excluding goodwill and other intangibles

    (2.70 )     (2.74 )     (3.35 )

Tangible equity to tangible assets ratio (non-GAAP)

    8.42 %     8.34 %     9.61 %
                         

TANGIBLE BOOK VALUE

                       

Book value per share (GAAP basis)

  $ 31.19     $ 30.77     $ 29.50  

Impact of excluding goodwill and other intangibles

    (8.28 )     (8.30 )     (8.42 )

Tangible book value per share (non-GAAP)

  $ 22.91     $ 22.47     $ 21.08