PR Newswire
RICHMOND, Va., July 30, 2019
RICHMOND, Va., July 30, 2019 /PRNewswire/ -- Bay Banks of Virginia, Inc. (OTCQB: BAYK), holding company of Virginia Commonwealth Bank and VCB Financial Group, Inc., announced financial results for the three and six months ended June 30, 2019.
The company reported net income of $1.7 million, or $0.13 per diluted share, for the second quarter of 2019 compared to $1.5 million, or $0.11 per diluted share, for the first quarter of 2019 and $946 thousand, or $0.07 per diluted share, for the second quarter of 2018. For the first half of 2019, the company reported net income of $3.2 million, or $0.25 per diluted share, compared to $2.1 million, or $0.16 per diluted share, for the first half of 2018. Net income in the first half of 2018 included $363 thousand ($287 thousand1 after income tax) of merger-related expenses incurred in connection with the company's merger with Virginia BanCorp, Inc. on April 1, 2017 (the "Merger").
Randal R. Greene, President and Chief Executive Officer, commented: "I am again pleased to report improved quarterly results. As noted in our first quarter report, we have intentionally slowed loan growth preserving our liquidity for higher yielding opportunities. In the second quarter, we experienced a higher than usual level of loan payoffs. However, loans to new relationships and advances under current lines were strong in the quarter and we are earning slightly higher yields on these loans. Deposit costs in our markets appear to be stabilizing, and as a result, we have taken actions to lower the cost of this funding source. We are experiencing some success in growing noninterest-bearing accounts, though this growth is not at the pace we would like. We are focused on growing these accounts."
Operating Results
Second Quarter 2019 compared to First Quarter 2019
First Half 2019 compared to First Half 2018
Second Quarter 2019 compared to Second Quarter 2018
Balance Sheet
Asset Quality
Outlook
Greene concluded: "Our loan pipeline continues to be strong and we expect to selectively grow loans in the second half of the year. We will continue our strategy of emphasizing residential loan originations that can be sold in the secondary market and adding residential loans to our portfolio that have favorable yields. Deposit costs are being strategically lowered, which we expect will provide support to our net interest margin in the coming quarters."
About Bay Banks of Virginia, Inc.
Bay Banks of Virginia, Inc. is the bank holding company for Virginia Commonwealth Bank and VCB Financial Group, Inc. Founded in the 1930s, Virginia Commonwealth Bank is headquartered in Richmond, Virginia. With 19 banking offices, including one production office, located throughout the greater Richmond area, the Northern Neck region, Middlesex County, the Tri-Cities area of Petersburg, Hopewell and Colonial Heights, Suffolk, and Virginia Beach, the bank serves businesses, professionals, and consumers with a wide variety of financial services, including retail and commercial banking, and mortgage banking. VCB Financial Group provides management services for personal and corporate trusts, including estate planning, estate settlement and trust administration, and investment and wealth management services.
Caution About Forward-Looking Statements
This press release contains statements concerning the company's expectations, plans, objectives, future financial performance and other statements that are not historical facts. These statements may constitute "forward-looking statements" as defined by federal securities laws. These statements may address issues that involve estimates and assumptions made by management, risks and uncertainties, and actual results could differ materially from historical results or those anticipated by such statements. Factors that could have a material adverse effect on the operations and future prospects of the company include, but are not limited to: changes in interest rates and general economic conditions; the legislative/regulatory climate; monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and Federal Reserve Board; the quality or composition of the loan or investment portfolios; demand for loan products; deposit flows; competition; demand for financial services in the company's market area; acquisitions and dispositions; implementation of new technologies and the ability to develop and maintain secure and reliable electronic systems; and tax and accounting rules, principles, policies and guidelines. These risks and uncertainties should be considered in evaluating the forward-looking statements contained herein, and readers are cautioned not to place undue reliance on such statements, which speak only as of the date they are made. Except to the extent required by applicable law or regulation, the company undertakes no obligation to revise or update publicly any forward-looking statements for any reason.
For further information, contact Randal R. Greene, President and Chief Executive Officer, at 844-404-9668 or Judy C. Gavant, Executive Vice President and Chief Financial Officer, at 804-518-2606 or [email protected].
1 See discussion of non-GAAP financial measures at the end of the Supplemental Financial Data tables that follow.
BAY BANKS OF VIRGINIA, INC. | ||||||||
Supplemental Financial Data | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(unaudited) | ||||||||
(Dollars in thousands, except share data) | June 30, 2019 | December 31, 2018 (1) | ||||||
ASSETS | ||||||||
Cash and due from banks | $ | 8,139 | $ | 7,685 | ||||
Interest-earning deposits | 15,869 | 18,891 | ||||||
Federal funds sold | 596 | 625 | ||||||
Certificates of deposit | 3,498 | 3,746 | ||||||
Available-for-sale securities, at fair value | 81,169 | 82,232 | ||||||
Restricted securities | 6,769 | 7,600 | ||||||
Loans receivable, net of allowance for loan losses of $7,479 and | 909,913 | 894,191 | ||||||
Loans held for sale | 593 | 368 | ||||||
Premises and equipment, net | 21,001 | 18,169 | ||||||
Accrued interest receivable | 3,191 | 3,172 | ||||||
Other real estate owned, net | 3,168 | 3,597 | ||||||
Bank owned life insurance | 19,511 | 19,270 | ||||||
Goodwill | 10,374 | 10,374 | ||||||
Mortgage servicing rights | 916 | 977 | ||||||
Core deposit intangible | 1,840 | 2,193 | ||||||
Deferred tax asset, net | 1,128 | 1,510 | ||||||
Other assets | 6,585 | 5,927 | ||||||
Total assets | $ | 1,094,260 | $ | 1,080,617 | ||||
LIABILITIES | ||||||||
Noninterest-bearing demand deposits | $ | 116,229 | $ | 114,122 | ||||
Savings and interest-bearing demand deposits | 374,175 | 359,400 | ||||||
Time deposits | 385,218 | 368,670 | ||||||
Total deposits | 875,622 | 842,192 | ||||||
Securities sold under repurchase agreements | 6,983 | 6,089 | ||||||
Federal Home Loan Bank advances | 70,000 | 100,000 | ||||||
Subordinated notes, net of unamortized issuance costs | 6,902 | 6,893 | ||||||
Other liabilities | 12,136 | 7,967 | ||||||
Total liabilities | 971,643 | 963,141 | ||||||
SHAREHOLDERS' EQUITY | ||||||||
Common stock ($5 par value; authorized - 30,000,000 shares; | 66,662 | 66,008 | ||||||
Additional paid-in capital | 36,699 | 36,972 | ||||||
Unearned employee stock ownership plan shares | (1,668) | (1,734) | ||||||
Retained earnings | 20,817 | 17,557 | ||||||
Accumulated other comprehensive income (loss), net | 107 | (1,327) | ||||||
Total shareholders' equity | 122,617 | 117,476 | ||||||
Total liabilities and shareholders' equity | $ | 1,094,260 | $ | 1,080,617 |
(1) | Derived from audited December 31, 2018 Consolidated Financial Statements. |
(2) | Preferred stock is authorized; however, none was outstanding as of June 30, 2019 and December 31, 2018. |
BAY BANKS OF VIRGINIA, INC. | ||||||||||||
Supplemental Financial Data (Unaudited) – Continued | ||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
For the Three Months Ended | ||||||||||||
(Dollars in thousands, except per share data) | June 30, 2019 | March 31, 2019 | June 30, 2018 | |||||||||
INTEREST INCOME | ||||||||||||
Loans, including fees | $ | 11,458 | $ | 11,461 | $ | 9,745 | ||||||
Securities: | ||||||||||||
Taxable | 577 | 595 | 497 | |||||||||
Tax-exempt | 97 | 118 | 117 | |||||||||
Federal funds sold | 18 | 7 | 5 | |||||||||
Interest-earning deposit accounts | 152 | 135 | 127 | |||||||||
Certificates of deposit | 19 | 20 | 17 | |||||||||
Total interest income | 12,321 | 12,336 | 10,508 | |||||||||
INTEREST EXPENSE | ||||||||||||
Deposits | 3,088 | 2,809 | 1,796 | |||||||||
Securities sold under repurchase agreements | 4 | 3 | 4 | |||||||||
Subordinated notes and other borrowings | 138 | 137 | 128 | |||||||||
Federal Home Loan Bank advances | 614 | 704 | 386 | |||||||||
Total interest expense | 3,844 | 3,653 | 2,314 | |||||||||
Net interest income | 8,477 | 8,683 | 8,194 | |||||||||
Provision for (recovery of) loan losses | 62 | 314 | (348) | |||||||||
Net interest income after provision for loan losses | 8,415 | 8,369 | 8,542 | |||||||||
NONINTEREST INCOME | ||||||||||||
Income from fiduciary activities | 206 | 214 | 198 | |||||||||
Service charges and fees on deposit accounts | 246 | 238 | 152 | |||||||||
Wealth management | 262 | 206 | 282 | |||||||||
Interchange fees, net | 121 | 101 | 124 | |||||||||
Other service charges and fees | 27 | 29 | 30 | |||||||||
Secondary market sales and servicing | 267 | 71 | 243 | |||||||||
Increase in cash surrender value of bank owned life insurance | 121 | 120 | 124 | |||||||||
Net losses on sale of available-for-sale securities | (2) | — | — | |||||||||
Net losses on disposition of other assets | (1) | (1) | — | |||||||||
Gain (loss) on rabbi trust assets | 40 | 90 | (25) | |||||||||
Other | 8 | 22 | 35 | |||||||||
Total noninterest income | 1,295 | 1,090 | 1,163 | |||||||||
NONINTEREST EXPENSE | ||||||||||||
Salaries and employee benefits | 3,892 | 4,001 | 4,273 | |||||||||
Occupancy | 837 | 868 | 874 | |||||||||
Data processing | 609 | 588 | 834 | |||||||||
Bank franchise tax | 230 | 216 | 177 | |||||||||
Telecommunications and other technology | 262 | 207 | 166 | |||||||||
FDIC assessments | 162 | 216 | 187 | |||||||||
Foreclosed property | 19 | 43 | 53 | |||||||||
Consulting | 147 | 115 | 341 | |||||||||
Advertising and marketing | 109 | 67 | 153 | |||||||||
Directors' fees | 213 | 164 | 68 | |||||||||
Audit and accounting | 189 | 204 | 240 | |||||||||
Legal | 27 | 83 | 119 | |||||||||
Core deposit intangible amortization | 173 | 180 | 203 | |||||||||
Net other real estate owned losses (gains) | 72 | (6) | 84 | |||||||||
Other | 651 | 684 | 790 | |||||||||
Total noninterest expense | 7,592 | 7,630 | 8,562 | |||||||||
Income before income taxes | 2,118 | 1,829 | 1,143 | |||||||||
Income tax expense | 395 | 337 | 197 | |||||||||
Net income | $ | 1,723 | $ | 1,492 | $ | 946 | ||||||
Basic and diluted earnings per share | $ | 0.13 | $ | 0.11 | $ | 0.07 |
BAY BANKS OF VIRGINIA, INC. | ||||||||
Supplemental Financial Data (Unaudited) – Continued | ||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||
For the Six Months Ended | ||||||||
(Dollars in thousands, except per share data) | June 30, 2019 | June 30, 2018 | ||||||
INTEREST INCOME | ||||||||
Loans, including fees | $ | 22,919 | $ | 19,729 | ||||
Securities: | ||||||||
Taxable | 1,172 | 894 | ||||||
Tax-exempt | 214 | 237 | ||||||
Federal funds sold | 25 | 11 | ||||||
Interest-earning deposit accounts | 287 | 293 | ||||||
Certificates of deposit | 39 | 36 | ||||||
Total interest income | 24,656 | 21,200 | ||||||
INTEREST EXPENSE | ||||||||
Deposits | 5,896 | 3,400 | ||||||
Securities sold under repurchase agreements | 7 | 7 | ||||||
Subordinated notes | 275 | 256 | ||||||
Federal Home Loan Bank advances | 1,319 | 699 | ||||||
Total interest expense | 7,497 | 4,362 | ||||||
Net interest income | 17,159 | 16,838 | ||||||
Provision for (recovery of) loan losses | 376 | (28) | ||||||
Net interest income after provision for loan losses | 16,783 | 16,866 | ||||||
NONINTEREST INCOME | ||||||||
Income from fiduciary activities | 420 | 445 | ||||||
Service charges and fees on deposit accounts | 484 | 287 | ||||||
Wealth management | 469 | 414 | ||||||
Interchange fees, net | 222 | 116 | ||||||
Other service charges and fees | 56 | 61 | ||||||
Secondary market sales and servicing | 339 | 376 | ||||||
Increase in cash surrender value of bank owned life insurance | 240 | 251 | ||||||
Net losses on sale of available-for-sale securities | (2) | — | ||||||
Net losses on disposition of other assets | (1) | (69) | ||||||
Gain on rabbi trust assets | 130 | 27 | ||||||
Gain on curtailment of post-retirement benefit plan | — | 352 | ||||||
Other | 28 | 74 | ||||||
Total noninterest income | 2,385 | 2,334 | ||||||
NONINTEREST EXPENSE | ||||||||
Salaries and employee benefits | 7,893 | 8,379 | ||||||
Occupancy | 1,705 | 1,659 | ||||||
Data processing | 1,197 | 1,306 | ||||||
Bank franchise tax | 446 | 353 | ||||||
Telecommunications and other technology | 469 | 362 | ||||||
FDIC assessments | 378 | 370 | ||||||
Foreclosed property | 62 | 65 | ||||||
Consulting | 262 | 723 | ||||||
Advertising and marketing | 176 | 221 | ||||||
Directors' fees | 377 | 236 | ||||||
Audit and accounting | 393 | 603 | ||||||
Legal | 110 | 249 | ||||||
Merger-related | — | 363 | ||||||
Core deposit intangible amortization | 353 | 414 | ||||||
Net other real estate owned losses (gains) | 66 | (57) | ||||||
Other | 1,335 | 1,437 | ||||||
Total noninterest expense | 15,222 | 16,683 | ||||||
Income before income taxes | 3,946 | 2,517 | ||||||
Income tax expense | 732 | 447 | ||||||
Net income | $ | 3,214 | $ | 2,070 | ||||
Basic and diluted earnings per share | $ | 0.25 | $ | 0.16 |
BAY BANKS OF VIRGINIA, INC. | ||||||||||||||||||||||||||||
Supplemental Financial Data (Unaudited) – Continued | ||||||||||||||||||||||||||||
As of and for the Six | ||||||||||||||||||||||||||||
As of and for the Three Months Ended | Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
(Dollars in thousands, except per share amounts) | 2019 | 2019 | 2018 | 2018 | 2018 | 2019 | 2018 | |||||||||||||||||||||
Select Consolidated Balance Sheet Data | ||||||||||||||||||||||||||||
Total assets | $ | 1,094,260 | $ | 1,103,840 | $ | 1,080,617 | $ | 1,027,440 | $ | 983,216 | ||||||||||||||||||
Cash, interest-earning deposits and federal funds sold | 27,506 | 30,677 | 28,061 | 22,713 | 38,526 | |||||||||||||||||||||||
Available-for-sale securities, at fair value | 81,169 | 82,030 | 82,232 | 81,215 | 74,322 | |||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||
Mortgage loans on real estate | 713,247 | 725,494 | 713,997 | 682,321 | 644,202 | |||||||||||||||||||||||
Commercial and industrial | 187,531 | 173,360 | 164,608 | 144,118 | 124,563 | |||||||||||||||||||||||
Consumer | 16,889 | 20,095 | 23,740 | 27,920 | 32,767 | |||||||||||||||||||||||
Loans receivable | 917,667 | 918,949 | 902,345 | 854,359 | 801,532 | |||||||||||||||||||||||
Unamortized net deferred loan (fees) costs | (275) | (329) | (252) | (79) | 24 | |||||||||||||||||||||||
Allowance for loan losses (ALL) | (7,479) | (7,858) | (7,902) | (7,287) | (7,113) | |||||||||||||||||||||||
Net loans | 909,913 | 910,762 | 894,191 | 846,993 | 794,443 | |||||||||||||||||||||||
Loans held for sale | 593 | — | 368 | — | 669 | |||||||||||||||||||||||
Other real estate owned, net | 3,168 | 3,718 | 3,597 | 3,663 | 3,501 | |||||||||||||||||||||||
Total liabilities | $ | 971,643 | $ | 983,903 | $ | 963,141 | $ | 910,893 | $ | 867,492 | ||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||
Noninterest-bearing demand deposits | 116,229 | 112,315 | 114,122 | 108,602 | 108,943 | |||||||||||||||||||||||
Savings and interest-bearing demand deposits | 374,175 | 371,587 | 359,400 | 330,690 | 296,206 | |||||||||||||||||||||||
Time deposits | 385,218 | 372,751 | 368,670 | 369,836 | 369,917 | |||||||||||||||||||||||
Total deposits | 875,622 | 856,653 | 842,192 | 809,128 | 775,066 | |||||||||||||||||||||||
Securities sold under repurchase agreements | 6,983 | 7,220 | 6,089 | 6,083 | 7,008 | |||||||||||||||||||||||
Federal Home Loan Bank advances | 70,000 | 100,000 | 100,000 | 80,000 | 70,000 | |||||||||||||||||||||||
Subordinated notes, net of unamortized issuance costs | 6,902 | 6,897 | 6,893 | 6,889 | 6,885 | |||||||||||||||||||||||
Shareholders' equity | 122,617 | 119,937 | 117,476 | 116,547 | 115,724 | |||||||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||
Interest income | $ | 12,321 | $ | 12,336 | $ | 11,735 | $ | 10,870 | $ | 10,508 | $ | 24,656 | $ | 21,200 | ||||||||||||||
Interest expense | 3,844 | 3,653 | 3,264 | 2,599 | 2,314 | 7,497 | 4,362 | |||||||||||||||||||||
Net interest income | 8,477 | 8,683 | 8,471 | 8,271 | 8,194 | 17,159 | 16,838 | |||||||||||||||||||||
Provision for (recovery of) loan losses | 62 | 314 | 870 | 509 | (348) | 376 | (28) | |||||||||||||||||||||
Noninterest income | 1,295 | 1,090 | 1,004 | 994 | 1,163 | 2,385 | 2,334 | |||||||||||||||||||||
Noninterest expense | 7,592 | 7,630 | 7,935 | 7,532 | 8,562 | 15,222 | 16,683 | |||||||||||||||||||||
Income before income taxes | 2,118 | 1,829 | 670 | 1,224 | 1,143 | 3,946 | 2,517 | |||||||||||||||||||||
Income tax expense (benefit) | 395 | 337 | (112) | 198 | 197 | 732 | 447 | |||||||||||||||||||||
Net income | $ | 1,723 | $ | 1,492 | $ | 782 | $ | 1,026 | $ | 946 | $ | 3,214 | $ | 2,070 |
BAY BANKS OF VIRGINIA, INC. | ||||||||||||||||||||||||||||
Supplemental Financial Data (Unaudited) – Continued | ||||||||||||||||||||||||||||
As of and for the Six | ||||||||||||||||||||||||||||
As of and for the Three Months Ended | Months Ended | |||||||||||||||||||||||||||
June 30 | March 31, | December 31, | September 30, | June 30, | June 30 | June 30, | ||||||||||||||||||||||
(Dollars in thousands, except per share amounts) | 2019 | 2019 | 2018 | 2018 | 2018 | 2019 | 2018 | |||||||||||||||||||||
Basic earnings per share | $ | 0.13 | $ | 0.11 | $ | 0.06 | $ | 0.08 | $ | 0.07 | $ | 0.25 | $ | 0.16 | ||||||||||||||
Diluted earnings per share | 0.13 | 0.11 | 0.06 | 0.08 | 0.07 | 0.25 | 0.16 | |||||||||||||||||||||
Book value per share | 9.20 | 9.01 | 8.90 | 8.80 | 8.75 | |||||||||||||||||||||||
Tangible book value per share (1) | 8.31 | 8.11 | 7.98 | 7.88 | 7.81 | |||||||||||||||||||||||
Shares outstanding at end of period | 13,332,484 | 13,313,537 | 13,201,682 | 13,238,716 | 13,226,096 | 13,332,484 | 13,226,096 | |||||||||||||||||||||
Weighted average shares outstanding, basic | 13,059,824 | 13,001,182 | 13,050,791 | 13,080,372 | 13,059,604 | 13,030,528 | 13,049,142 | |||||||||||||||||||||
Weighted average shares outstanding, diluted | 13,104,943 | 13,037,149 | 13,099,707 | 13,142,549 | 13,126,419 | 13,070,804 | 13,121,647 | |||||||||||||||||||||
Performance Measures and Other Metrics (tax-equivalent basis): | ||||||||||||||||||||||||||||
Yield on average interest-earning assets | 4.77 | % | 4.90 | % | 4.72 | % | 4.66 | % | 4.61 | % | 4.83 | % | 4.68 | % | ||||||||||||||
Accretion of discounts on acquired loans | $ | 197 | $ | 439 | $ | 352 | $ | 357 | $ | 547 | $ | 636 | $ | 1,050 | ||||||||||||||
Cost of funds | 1.58 | % | 1.54 | % | 1.40 | % | 1.19 | % | 1.08 | % | 1.56 | % | 0.98 | % | ||||||||||||||
Cost of deposits | 1.42 | % | 1.34 | % | 1.22 | % | 1.03 | % | 0.93 | % | 1.38 | % | 0.89 | % | ||||||||||||||
Net interest spread | 2.97 | % | 3.16 | % | 3.14 | % | 3.30 | % | 3.37 | % | 3.06 | % | 3.45 | % | ||||||||||||||
Net interest margin (NIM) | 3.29 | % | 3.45 | % | 3.41 | % | 3.57 | % | 3.60 | % | 3.37 | % | 3.75 | % | ||||||||||||||
Average interest-earnings assets to total average assets | 93.9 | % | 94.1 | % | 93.8 | % | 93.5 | % | 92.4 | % | 94.0 | % | 93.4 | % | ||||||||||||||
Return on average assets (annualized) | 0.62 | % | 0.55 | % | 0.30 | % | 0.41 | % | 0.38 | % | 0.59 | % | 0.43 | % | ||||||||||||||
Operating return on average assets (annualized) (1) | 0.62 | % | 0.55 | % | 0.44 | % | 0.41 | % | 0.38 | % | 0.59 | % | 0.48 | % | ||||||||||||||
Return on average equity (annualized) | 5.72 | % | 5.05 | % | 2.69 | % | 3.55 | % | 3.28 | % | 5.39 | % | 3.63 | % | ||||||||||||||
Merger-related expense | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 363 | ||||||||||||||
Efficiency ratio | 77.7 | % | 78.1 | % | 83.7 | % | 81.3 | % | 91.5 | % | 77.9 | % | 87.0 | % | ||||||||||||||
Operating efficiency ratio (1) | 77.7 | % | 78.1 | % | 78.6 | % | 81.3 | % | 91.5 | % | 77.9 | % | 85.1 | % | ||||||||||||||
Average assets | $ | 1,105,411 | 1,088,180 | 1,055,144 | 994,209 | 988,946 | 1,096,908 | 973,543 | ||||||||||||||||||||
Average interest-earning assets | 1,037,527 | 1,024,058 | 989,327 | 929,111 | 913,486 | 1,030,829 | 909,018 | |||||||||||||||||||||
Average interest-bearing liabilities | 857,355 | 853,611 | 817,225 | 761,986 | 747,227 | 855,493 | 747,704 | |||||||||||||||||||||
Average shareholders' equity | 120,559 | 118,099 | 116,291 | 115,454 | 115,321 | 119,336 | 113,981 | |||||||||||||||||||||
Shareholders' equity to total assets ratio | 11.2 | % | 10.9 | % | 10.9 | % | 11.3 | % | 11.8 | % | ||||||||||||||||||
Tangible shareholders' equity to tangible total assets (1) | 10.2 | % | 9.9 | % | 9.9 | % | 10.3 | % | 10.6 | % | ||||||||||||||||||
Asset Quality Data and Ratios: | ||||||||||||||||||||||||||||
Nonaccrual loans | $ | 4,577 | $ | 5,384 | $ | 5,206 | $ | 4,204 | $ | 3,474 | ||||||||||||||||||
Other real estate owned, net | 3,168 | 3,718 | 3,597 | 3,663 | 3,501 | |||||||||||||||||||||||
Total nonperforming assets | 7,745 | 9,102 | 8,803 | 7,867 | 6,975 | |||||||||||||||||||||||
Net charge-offs | 441 | 358 | 255 | 335 | 462 | 799 | 629 | |||||||||||||||||||||
Net charge-offs to average loans (annualized) | 0.19 | % | 0.16 | % | 0.12 | % | 0.17 | % | 0.23 | % | 0.18 | % | 0.16 | % | ||||||||||||||
Total nonperforming assets to total assets | 0.71 | % | 0.82 | % | 0.81 | % | 0.77 | % | 0.71 | % | ||||||||||||||||||
Gross loans to total assets | 83.8 | % | 83.2 | % | 83.5 | % | 83.2 | % | 81.5 | % | ||||||||||||||||||
ALL to gross loans | 0.82 | % | 0.86 | % | 0.88 | % | 0.85 | % | 0.89 | % | ||||||||||||||||||
Discounts on acquired loans | $ | 3,265 | $ | 3,464 | $ | 3,922 | $ | 4,280 | $ | 4,655 |
(1) | Non-GAAP financial measure. See GAAP to Non-GAAP financial measure reconciliation at the end of the Supplemental Financial Data tables that follow. |
BAY BANKS OF VIRGINIA, INC. | ||||||||||||||||||||||||||||
Supplemental Financial Data (Unaudited) – Continued | ||||||||||||||||||||||||||||
As of and for the Six | ||||||||||||||||||||||||||||
As of and for the Three Months Ended | Months Ended | |||||||||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | June 30, | June 30, | ||||||||||||||||||||||
(Dollars in thousands, except per share amounts) | 2019 | 2019 | 2018 | 2018 | 2018 | 2019 | 2018 | |||||||||||||||||||||
Reconciliation of Non-GAAP Financial Measures (1) | ||||||||||||||||||||||||||||
Tangible book value per share | ||||||||||||||||||||||||||||
Total shareholders' equity | $ | 122,617 | $ | 119,937 | $ | 117,476 | $ | 116,547 | $ | 115,724 | ||||||||||||||||||
Less: intangible assets, net of deferred tax liability on core deposit intangible (a)(b) | 11,828 | 11,964 | 12,106 | 12,255 | 12,409 | |||||||||||||||||||||||
Tangible shareholders' equity | $ | 110,789 | $ | 107,973 | $ | 105,370 | $ | 104,292 | $ | 103,316 | ||||||||||||||||||
Shares outstanding at end of period | 13,332,484 | 13,313,537 | 13,201,682 | 13,238,716 | 13,226,096 | |||||||||||||||||||||||
Tangible book value per share | $ | 8.31 | $ | 8.11 | $ | 7.98 | $ | 7.88 | $ | 7.81 | ||||||||||||||||||
Tangible shareholders' equity to tangible assets | ||||||||||||||||||||||||||||
Total assets | $ | 1,094,260 | $ | 1,103,840 | $ | 1,080,617 | $ | 1,027,440 | $ | 983,216 | ||||||||||||||||||
Less: intangible assets, net of deferred tax liability on core deposit intangible (a)(b) | 11,828 | 11,964 | 12,106 | 12,255 | 12,409 | |||||||||||||||||||||||
Tangible assets | $ | 1,082,432 | $ | 1,091,876 | $ | 1,068,511 | $ | 1,015,185 | $ | 970,807 | ||||||||||||||||||
Tangible shareholders' equity | $ | 110,789 | $ | 107,973 | $ | 105,370 | $ | 104,292 | $ | 103,316 | ||||||||||||||||||
Tangible shareholders' equity to tangible assets | 10.2 | % | 9.9 | % | 9.9 | % | 10.3 | % | 10.6 | % | ||||||||||||||||||
Select noninterest expenses, after-tax basis (ATB) | ||||||||||||||||||||||||||||
Merger-related expenses | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 363 | ||||||||||||||
Merger-related expenses, ATB (b) | — | — | — | — | $ | — | $ | — | 287 | |||||||||||||||||||
Early retirement program expenses | $ | — | $ | — | $ | 483 | $ | — | $ | — | $ | — | $ | — | ||||||||||||||
Early retirement program expenses, ATB (b) | — | — | 382 | — | — | — | — | |||||||||||||||||||||
Operating return on average assets | ||||||||||||||||||||||||||||
Net income | $ | 1,723 | $ | 1,492 | $ | 782 | $ | 1,026 | $ | 946 | $ | 3,214 | $ | 2,070 | ||||||||||||||
Add: Early retirement program expenses, ATB | — | — | 382 | — | — | — | — | |||||||||||||||||||||
Add: Merger-related expenses, ATB | — | — | — | — | — | — | 287 | |||||||||||||||||||||
Operating net income | $ | 1,723 | $ | 1,492 | $ | 1,164 | $ | 1,026 | $ | 946 | $ | 3,214 | $ | 2,357 | ||||||||||||||
Average assets | $ | 1,105,411 | $ | 1,088,180 | $ | 1,055,144 | $ | 994,209 | $ | 988,946 | $ | 1,096,908 | $ | 973,543 | ||||||||||||||
Operating return on average assets | 0.62 | % | 0.55 | % | 0.44 | % | 0.41 | % | 0.38 | % | 0.59 | % | 0.48 | % | ||||||||||||||
Operating efficiency ratio | ||||||||||||||||||||||||||||
Total noninterest expense | $ | 7,592 | $ | 7,630 | $ | 7,935 | $ | 7,532 | $ | 8,563 | $ | 15,222 | $ | 16,683 | ||||||||||||||
Less: Early retirement program expenses | — | — | 483 | — | — | — | — | |||||||||||||||||||||
Less: Merger-related expenses | — | — | — | — | — | — | 363 | |||||||||||||||||||||
Operating noninterest expense | 7,592 | 7,630 | 7,147 | 7,935 | 7,532 | 15,222 | 16,320 | |||||||||||||||||||||
Net interest income | 8,477 | 8,683 | 8,471 | 8,271 | 8,194 | 17,159 | 16,838 | |||||||||||||||||||||
Noninterest income | 1,295 | 1,090 | 1,004 | 994 | 1,164 | 2,385 | 2,334 | |||||||||||||||||||||
Operating efficiency ratio | 77.7 | % | 78.1 | % | 78.6 | % | 81.3 | % | 91.5 | % | 77.9 | % | 85.1 | % |
(a) | Excludes mortgage servicing rights. |
(b) | Assumes a federal income tax rate of 21%. |
_________________________ | |
(1) | Set forth above are calculations of each of the non-GAAP (generally accepted accounting principles) financial measures included in the Supplemental Financial Data tables. Tangible book value per share, tangible shareholders' equity to tangible total assets ratio, select noninterest expenses on an after-tax basis, operating return on average assets, and operating efficiency ratio are supplemental financial measures that are not required nor presented in accordance with GAAP. Management believes tangible book value per share and tangible shareholders' equity to tangible total assets ratios are meaningful because they are measures management uses to assess capital levels. Management believes that select noninterest expenses on an after-tax basis, operating return on average assets, and operating efficiency ratios are meaningful because management uses them to assess the financial performance of the company. Calculations of these non-GAAP financial measures may not be comparable to the calculation of similarly titled measures reported by other companies. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/bay-banks-of-virginia-inc-reports-second-quarter-and-first-half-2019-results-300893593.html
SOURCE Bay Banks of Virginia, Inc.
We use cookies to tailor your experience, measure site performance and present relevant offers and advertisements. By clicking ‘Accept’ or any content on this site, you agree that cookies can be placed on your browser. You can view our privacy policy to learn more.
If you would like to get more data, alerts and access to Real Vision videos, join us as an Insider Tracking Advantage Ultra member