Bay Banks of Virginia, Inc. Reports Second Quarter and First Half 2019 Results

RICHMOND, Va., July 30, 2019 /PRNewswire/ -- Bay Banks of Virginia, Inc. 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.

Bay Banks of Virginia Logo (PRNewsfoto/Bay Banks of Virginia, Inc.)

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

  • Income before income taxes for the second quarter of 2019 was $2.1 million compared to $1.8 million for the first quarter of 2019.
  • Interest income for the three months ended June 30, 2019 was $12.3 million, on average interest-earning assets of $1.04 billion, compared to $12.3 million, on average interest-earning assets of $1.02 billion, for the three months ended March 31, 2019. Interest income in the second quarter of 2019 included accretion of acquired loan discounts of $197 thousand, while interest income in the first quarter of 2019 included $439 thousand of accretion of acquired loan discounts. Higher accretion in the first quarter of 2019 was primarily attributable to early payoffs of loans acquired in the Merger. Yields on average interest-earning assets were 4.77% and 4.90% for the linked quarter periods, including the effect of accretion. Of the decline in yield from the first quarter to the second quarter of 2019, 11 basis points were attributable to lower accretion of acquired loan discounts of $242 thousand.
  • Interest expense was $3.8 million and $3.7 million for the three months ended June 30, 2019 and March 31, 2019, respectively, and cost of funds was 1.58% and 1.54% for the linked quarter periods. Average interest-bearing liabilities were $857.4 million and $853.6 million for the second and first quarters of 2019, respectively.
  • Net interest margin ("NIM") was 3.29% for the second quarter of 2019 compared to 3.45% for the first quarter of 2019. Of the decline in NIM from the first quarter to the second quarter of 2019, 9 basis points were attributable to lower accretion of acquired loan discounts, while the remaining decline was primarily due to higher cost of funds.
  • Provision for loan losses was $62 thousand in the second quarter of 2019, while provision for loan losses in the first quarter of 2019 was $314 thousand. Provision for loan losses in the second quarter of 2019 was primarily attributable to adjustments to certain qualitative loan loss factors to adjust for the change in the composition of the company's loan portfolio. Provision for loan losses in the first quarter of 2019 was primarily attributable to gross loan growth of $16.5 million.
  • Noninterest income for the three months ended June 30, 2019 and March 31, 2019 was $1.3 million and $1.1 million, respectively. Greater noninterest income in the second quarter of 2019 compared to the first quarter of 2019 was primarily due to higher secondary market mortgage sales and servicing income, which increased $196 thousand, as the company sold a greater volume of originated loans and due to general seasonality in the mortgage banking business.
  • Noninterest expenses for the three months ended June 30, 2019 and March 31, 2019 were $7.6 million and $7.6 million, respectively. Noninterest expenses for the second quarter of 2019 included a net loss on the sale and valuation of other real estate owned of $72 thousand, while the first quarter of 2019 included a $6 thousand net gain on the sale and valuation of other real estate owned. The company's efficiency ratio for the second quarter of 2019 was 77.7% compared to 78.1% for the first quarter of 2019.
  • Income tax expense for the second quarter of 2019 was $395 thousand, reflective of an 18.6% effective income tax rate, while income tax expense for the first quarter of 2019 was $337 thousand, reflective of an 18.4% effective income tax rate.

First Half 2019 compared to First Half 2018

  • Income before income taxes for the first half of 2019 was $3.9 million compared to $2.5 million for the first half of 2018.
  • Interest income for the six months ended June 30, 2019 was $24.7 million, on average interest-earning assets of $1.03 billion, compared to $21.2 million for the six months ended June 30, 2018, on average interest-earning assets of $909.0 million. Interest income in the first half of 2019 included accretion of acquired loan discounts of $636 thousand, while interest income in the first half of 2018 included $1.1 million of accretion of acquired loan discounts. Yields on average interest-earning assets were 4.83% and 4.68% for the first half of 2019 and 2018, respectively. The higher yield on average interest-earning assets in the 2019 period was primarily due to higher loan yields, partially offset by lower accretion of acquired loan discounts of $414 thousand, which had a negative 11 basis point effect.
  • Interest expense was $7.5 million and $4.4 million for the six months ended June 30, 2019 and 2018, respectively, and cost of funds was of 1.56% and 0.98% for the respective periods. Higher cost of funds in the first half of 2019 was primarily due to competition for deposits in the company's markets, the repricing of maturing time deposits, and higher interest rates in general. Average interest-bearing liabilities were $855.5 million and $747.7 million for the first half of 2019 and 2018, respectively.
  • NIM was 3.37% for the first half of 2019 compared to 3.75% for the first half of 2018. Lower NIM in the 2019 period was primarily due to higher cost of funds and lower accretion of acquired loan discounts, which had a negative 23 basis point effect, partially offset by higher loan yields.
  • Provision for loan losses was $376 thousand for the first half of 2019, primarily attributable to gross loan growth of $15.3 million. Provision for loan losses in the first half of 2018 was a recovery of $28 thousand, which included a $580 thousand benefit to correct for an overstatement in the company's allowance for loan losses as of December 31, 2017, as previously reported, and the decline in reserve levels for a select portfolio of purchased consumer loans.
  • Noninterest income for the six months ended June 30, 2019 and 2018 was $2.4 million and $2.3 million, respectively. The 2018 period included a gain of $352 thousand on the curtailment of the company's post-retirement benefit plan.
  • Noninterest expenses for the six months ended June 30, 2019 and 2018 were $15.2 million and $16.7 million, respectively. Merger-related expenses were $0 and $363 thousand for the six months ended June 30, 2019 and 2018, respectively. Expenses associated with the succession of the company's CFO and in the completion of the company's 2017 year-end reporting incurred in the first half of 2018 were approximately $1.2 million.
  • Income tax expense for the second half of 2019 was $732 thousand, reflective of an 18.6% effective income tax rate, while income tax expense for the second half of 2018 was $447 thousand, reflective of an 17.8% effective income tax rate.

Second Quarter 2019 compared to Second Quarter 2018

  • Income before income taxes for the second quarter of 2019 was $2.1 million compared to $1.1 million for the second quarter of 2018.
  • Interest income for the three months ended June 30, 2019 was $12.3 million, on average interest-earning assets of $1.04 billion, compared to $10.5 million, on average interest-earning assets of $913.5 million, for the three months ended June 30, 2018. Interest income in the second quarter of 2019 included accretion of acquired loan discounts of $197 thousand, while interest income in the second quarter of 2018 included $547 thousand of accretion of acquired loan discounts and negative adjustments totaling $145 thousand for amounts incorrectly reported in the first quarter of 2018, as previously reported. Yields on average interest-earning assets were 4.77% and 4.61% for the second quarters of 2019 and 2018, respectively. Higher loan yields in the 2019 period were partially offset by lower accretion of acquired loan discounts.
  • Interest expense was $3.8 million and $2.3 million for the three months ended June 30, 2019 and 2018, respectively, and cost of funds was 1.58% and 1.08%, for the respective periods. Higher costs of funds in the 2019 period was primarily due to higher cost of deposits, as noted above, and greater use of FHLB borrowings. Average interest-bearing liabilities were $857.4 million and $747.2 million for the second quarters of 2019 and 2018, respectively.
  • NIM was 3.29% for the second quarter of 2019 compared to 3.60% for the second quarter of 2018. The decline in NIM was primarily attributable to higher cost of funds and lower accretion of acquired loan discounts, partially offset by higher loan yields in the 2019 period.
  • Provision for loan losses was $62 thousand for the three months ended June 30, 2019, primarily attributable to adjustments to certain qualitative loan loss factors, as noted above. Provision for loan losses for the three months ended June 30, 2018 was a recovery of $348 thousand, primarily attributable to a $580 thousand benefit to correct for an overstatement in the company's allowance for loan losses as of December 31, 2017, as noted above.
  • Noninterest income for the three months ended June 30, 2019 and 2018 was $1.3 million and $1.2 million, respectively. The increase of $132 thousand was primarily attributable to higher service charges and fees on deposit accounts and a gain on rabbi trust assets of $40 thousand in the second quarter of 2019 compared to a loss of $25 thousand in the 2018 period.
  • Noninterest expenses for the three months ended June 30, 2019 and 2018 were $7.6 million and $8.6 million, respectively. Noninterest expenses associated with the succession of the company's CFO was approximately $200 thousand in the second quarter of 2018. Higher consulting and audit and accounting fees in the 2018 period were primarily related to projects, such as the implementation of an enterprise risk management platform and a Sarbanes-Oxley readiness assessment. The company's efficiency ratio for the second quarter of 2019 was 77.7% compared to 91.5% for the same quarter of 2018.
  • Income tax expense for the second quarter of 2019 and 2018 was $395 thousand and $197 thousand, respectively, reflective of an 18.6% and 17.2% effective income tax rate, respectively.

Balance Sheet

  • Total assets were $1.1 billion at June 30, 2019 and at December 31, 2018.
  • Loans, net of allowance for loan losses, were $909.9 million at June 30, 2019 compared to $894.2 million at December 31, 2018, an annualized growth rate of over 3%. Excluding the payoff of approximately $19.5 million in the first half of 2019 of purchased portfolio loans, including those acquired in the Merger, loan growth, annualized, was approximately 8% for the first half of 2019.
  • Deposits were $875.6 million at June 30, 2019 compared to $842.2 million at December 31, 2018. Noninterest-bearing demand accounts comprised 13.3% of total deposits at June 30, 2019, down slightly from 13.6% at December 31, 2018.
  • Shareholders' equity was $122.6 million and $117.5 million at June 30, 2019 and December 31, 2018, respectively, an increase of $5.1 million. The increase in shareholders' equity in the first half of 2019 was primarily attributable to net income of $3.2 million and $1.4 million of unrealized gains on the company's available-for-sale securities portfolio. Tangible book value, calculated as shareholders' equity less goodwill and core deposit intangible assets, net of the associated deferred tax liability, divided by common shares outstanding, was $8.311 and $7.981 at June 30, 2019 and December 31, 2018, respectively. Capital ratios for Virginia Commonwealth Bank were above regulatory minimum guidelines for well-capitalized banks as of June 30, 2019 and December 31, 2018.
  • Annualized return on average assets for the quarters ended June 30, 2019, March 31, 2019, and June 30, 2018 was 0.62%, 0.55%, and 0.38%, respectively, while annualized return on average equity for the same periods was 5.72%, 5.05%, and 3.28%, respectively.

Asset Quality

  • Nonperforming assets were $7.7 million, or 0.71% of total assets, as of June 30, 2019, compared to $8.8 million, or 0.81% of total assets, as of December 31, 2018, and $7.0 million, or 0.71% of total assets, as of June 30, 2018.
  • The ratio of allowance for loan losses to total gross loans was 0.82%, 0.88%, and 0.89% at June 30, 2019, December 31, 2018, and June 30, 2018, respectively. The company's allowance for loan losses does not include discounts recorded on loans acquired in the Merger, which were $3.3 million, $3.9 million, and $4.7 million as of June 30, 2019, December 31, 2018, and June 30, 2018, respectively.

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 inquiries@baybanks.com.

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

     $7,902, respectively





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;

     
outstanding - 13,332,484 and 13,201,682 shares, respectively) (2)





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.

Cision 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.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: EarningsSmall CapPress ReleasesBanking/Financial Services
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!