Bay Banks of Virginia, Inc. Reports Third Quarter and Year-to-date 2019 Results

RICHMOND, Va., Oct. 29, 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 nine months ended September 30, 2019.

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

The company reported net income of $1.8 million, or $0.14 per diluted share, for the third quarter of 2019 compared to $1.7 million, or $0.13 per diluted share, for the second quarter of 2019 and $1.0 million, or $0.08 per diluted share, for the third quarter of 2018. For the first nine months of 2019, the company reported net income of $5.1 million, or $0.39 per diluted share, compared to $3.1 million, or $0.24 per diluted share, for the first nine months of 2018. Net income in the first nine months 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. On a pre-tax, pre-loan loss provision basis, income increased $600 thousand1 when comparing the third quarter to the second quarter of 2019 and $1.1 million1 when comparing the third quarter of 2019 to the third quarter of 2018. In the third quarter of 2019, we continued to realize the benefit of stronger loan yields, though recent index rate declines are resulting in downward pressure on yields.

"As noted last quarter, deposit costs in our markets are stabilizing. We began to lower deposit costs late in the second quarter, and due to this and lower rates on alternative funding sources, I am pleased to report declining funding costs on a sequential quarter basis. In addition, we are experiencing some success in growing noninterest-bearing accounts, though this growth is occurring at a slower pace than we would like. We've had many wins, though it takes time for these accounts to fund."

Operating Results

Third Quarter 2019 compared to Second Quarter 2019

  • Income before income taxes for the third quarter of 2019 was $2.3 million compared to $2.1 million for the second quarter of 2019.
  • Interest income for the three months ended September 30, 2019 was $12.8 million, on average interest-earning assets of $1.04 billion, compared to $12.3 million, on average interest-earning assets of $1.04 billion, for the three months ended June 30, 2019. Interest income in the third quarter of 2019 included accretion of acquired loan discounts of $357 thousand, while interest income in the second quarter of 2019 included $197 thousand of accretion of acquired loan discounts. Higher accretion in the third quarter of 2019 was primarily attributable to early payoffs of loans acquired in the Merger. Yields on average interest-earning assets were 4.87% and 4.77% for the sequential quarter periods, including the effect of accretion. Of the increase in yield from the second quarter to the third quarter of 2019, 6 basis points were attributable to higher accretion of acquired loan discounts of $160 thousand.
  • Interest expense was $3.7 million and $3.8 million for the three months ended September 30, 2019 and June 30, 2019, respectively, and cost of funds was 1.52% and 1.58% for the sequential quarter periods. Average interest-bearing liabilities were $851.4 million and $857.4 million for the third and second quarters of 2019, respectively.
  • Net interest margin ("NIM") was 3.45% for the third quarter of 2019 compared to 3.29% for the second quarter of 2019. Of the increase in NIM from the second quarter to the third quarter of 2019, 6 basis points were attributable to higher accretion of acquired loan discounts in the third quarter of 2019.
  • Provision for loan losses was $495 thousand in the third quarter of 2019, while provision for loan losses in the second quarter of 2019 was $62 thousand. Higher provision for loan losses in the third quarter of 2019 was primarily attributable to net charge-offs from a select portfolio of purchased consumer loans, a specific reserve for a commercial and industrial loan, and gross loan growth of $14.4 million.
  • Noninterest income for the three months ended September 30, 2019 and June 30, 2019 was $1.2 million and $1.3 million, respectively. Lower noninterest income in the third quarter of 2019 compared to the second quarter of 2019 was primarily due to lower wealth management revenue, which decreased $77 thousand on a sequential quarter basis.
  • Noninterest expense for the three months ended September 30, 2019 and June 30, 2019 was $7.4 million and $7.6 million, respectively. Noninterest expense for the third quarter of 2019 included the benefit of a small bank assessment credit from the Federal Deposit Insurance Corporation ("FDIC") of $171 thousand and a decrease in salaries and employee benefits expense, partially offset by a net loss on the sale and valuation of other real estate owned of $375 thousand. The company's efficiency ratio for the third quarter of 2019 was 72.8% compared to 77.7% for the second quarter of 2019.
  • Income tax expense for the third quarter of 2019 was $448 thousand, reflective of a 19.6% effective income tax rate, while income tax expense for the second quarter of 2019 was $395 thousand, reflective of an 18.7% effective income tax rate.

Nine Months Ended September 30, 2019 compared to Nine Months Ended September 30, 2018

  • Income before income taxes for the nine months ended September 30, 2019 was $6.2 million compared to $3.7 million for the first nine months of 2018.
  • Interest income for the nine months ended September 30, 2019 was $37.4 million, on average interest-earning assets of $1.04 billion, compared to $32.1 million for the nine months ended September 30, 2018, on average interest-earning assets of $916.2 million. Interest income in the nine months ended September 30, 2019 included accretion of acquired loan discounts of $993 thousand, while interest income in the nine months ended September 30, 2018 included $1.4 million of accretion of acquired loan discounts. Yields on average interest-earning assets were 4.85% and 4.69% for the first nine months 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 $407 thousand, which had a negative 5 basis point effect.
  • Interest expense was $11.2 million and $7.0 million for the nine months ended September 30, 2019 and 2018, respectively, and cost of funds was of 1.55% and 1.08% for the respective periods. Higher cost of funds in the nine months ended September 30, 2019 was primarily due to competition for deposits in the company's markets, the repricing of maturing time deposits, greater use and cost of Federal Home Loan Bank of Atlanta advances, and higher interest rates in general. Average interest-bearing liabilities were $854.1 million and $752.5 million for the nine months ended September 30, 2019 and 2018, respectively.
  • NIM was 3.39% for the nine months ended September 30, 2019 compared to 3.67% for the nine months ended September 30, 2018. Lower NIM in the 2019 period was primarily due to higher cost of funds and lower accretion of acquired loan discounts, partially offset by higher loan yields. Lower accretion of acquired loan discounts had a negative 6 basis point effect on NIM in the 2019 period compared to the 2018 period.
  • Provision for loan losses was $871 thousand for the nine months ended September 30, 2019, primarily attributable to net charge-offs and additions to the specific reserve in the third quarter of 2019, noted previously, and gross loan growth of $29.7 million. Provision for loan losses in the nine months ended September 30, 2018 was $481 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.
  • Noninterest income for the nine months ended September 30, 2019 and 2018 was $3.6 million and $3.3 million, respectively. The 2018 period included a gain of $352 thousand on the curtailment of the company's post-retirement benefit plan.
  • Noninterest expense for the nine months ended September 30, 2019 and 2018 was $22.7 million and $24.2 million, 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. Merger-related expenses were $0 and $363 thousand for the nine months ended September 30, 2019 and 2018, respectively.
  • Income tax expense for the nine months ended September 30, 2019 was $1.2 million, reflective of an 18.9% effective income tax rate, while income tax expense for the nine months ended September 30, 2018 was $645 thousand, reflective of a 17.2% effective income tax rate.

Third Quarter 2019 compared to Third Quarter 2018

  • Income before income taxes for the third quarter of 2019 was $2.3 million compared to $1.2 million for the third quarter of 2018.
  • Interest income for the three months ended September 30, 2019 was $12.8 million, on average interest-earning assets of $1.04 billion, compared to $10.9 million, on average interest-earning assets of $929.1 million, for the three months ended September 30, 2018. Interest income in the third quarter of 2019 and 2018 included accretion of acquired loan discounts of $357 thousand. Yields on average interest-earning assets were 4.87% and 4.66% for the third quarters of 2019 and 2018, respectively. The increase in yield on average interest-earning assets was primarily attributable to higher loan yields in the 2019 period.  
  • Interest expense was $3.7 million and $2.6 million for the three months ended September 30, 2019 and 2018, respectively, and cost of funds was 1.52% and 1.19%, for the respective periods. Higher costs of funds in the 2019 period was primarily due to higher cost of deposits of 1.40% in the 2019 period compared to 1.02% in the 2018 period due to the reasons noted above. Average interest-bearing liabilities were $851.4 million and $762.0 million for the third quarters of 2019 and 2018, respectively.
  • NIM was 3.45% for the third quarter of 2019 compared to 3.57% for the third quarter of 2018. The decline in NIM was primarily attributable to higher cost of deposits, partially offset by higher loan yields in the 2019 period.
  • Provision for loan losses was $495 thousand for the three months ended September 30, 2019, primarily attributable to net charge-offs from a select portfolio of purchased consumer loans, a specific reserve for a commercial and industrial loan, and gross loan growth of $14.4 million in the third quarter of 2019. Provision for loan losses for the three months ended September 30, 2018 was $509 thousand, primarily attributable to gross loan growth of $52.7 million.
  • Noninterest income for the three months ended September 30, 2019 and 2018 was $1.2 million and $996 thousand, respectively. The increase of $204 thousand quarter over quarter was primarily attributable to higher secondary market sales and servicing income, as the company sold a greater volume of mortgages originated in the 2019 period.
  • Noninterest expense for the three months ended September 30, 2019 and 2018 was $7.4 million and $7.5 million, respectively. In the third quarter of 2019, the company received a small bank assessment credit of $171 thousand from the FDIC, as noted previously. Higher consulting, legal, and audit and accounting fees in the 2018 period were primarily related to projects, such as the implementation of an enterprise risk management platform, legal services related to the company's employment benefit plans, and a Sarbanes-Oxley readiness assessment. Additionally, in the third quarter of 2019, the company reported a $375 thousand net loss on the sale and valuation of other real estate owned, while a net gain of $112 thousand was reported in the 2018 period. The company's efficiency ratio for the third quarter of 2019 was 72.8% compared to 81.3% for the same quarter of 2018.
  • Income tax expense for the third quarter of 2019 and 2018 was $448 thousand and $198 thousand, respectively, reflective of a 19.6% and 16.2% effective income tax rate, respectively.

Balance Sheet

  • Total assets were $1.11 billion and $1.08 billion at September 30, 2019 and December 31, 2018, respectively.
  • Loans, net of allowance for loan losses, were $924.3 million at September 30, 2019 compared to $894.2 million at December 31, 2018, an annualized growth rate of over 4%. Excluding the payoff of approximately $31.8 million in the first nine months of 2019 of purchased portfolio loans, including those acquired in the Merger, loan growth, annualized, was approximately 9% for the first nine months of 2019.
  • Deposits were $893.7 million at September 30, 2019 compared to $842.2 million at December 31, 2018. Noninterest-bearing demand accounts comprised 14.0% of total deposits at September 30, 2019, up 40 basis points from 13.6% at December 31, 2018.
  • Shareholders' equity was $124.9 million and $117.5 million at September 30, 2019 and December 31, 2018, respectively, an increase of $7.4 million. The increase in shareholders' equity in the first nine months of 2019 was primarily attributable to net income of $5.1 million and $1.7 million of net 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 $8.491 and $7.981 at September 30, 2019 and December 31, 2018, respectively. Capital ratios for Virginia Commonwealth Bank were above regulatory minimum guidelines for well-capitalized banks as of September 30, 2019 and December 31, 2018.
  • Annualized return on average assets for the quarters ended September 30, 2019, June 30, 2019, and September 30, 2018 was 0.66%, 0.62%, and 0.41%, respectively, while annualized return on average equity for the same periods was 5.97%, 5.72%, and 3.55%, respectively.  

Asset Quality

  • Nonperforming assets were $9.4 million, or 0.84% of total assets, as of September 30, 2019, compared to $7.7 million, or 0.71% of total assets, as of June 30, 2019, and $8.8 million, or 0.81% of total assets, as of December 31, 2018. The increase in nonperforming assets as of September 30, 2019 was primarily attributable to a commercial and industrial loan participation to a professional service firm being classified as substandard and placed on nonaccrual during the third quarter of 2019. During the third quarter of 2019, the borrower announced its plan to liquidate and subsequently filed for Chapter 7 bankruptcy. The outstanding balance of the loan as of September 30, 2019 was $2.7 million. As of June 30, 2019, the outstanding balance of the loan was $5.9 million and was classified as special mention. This increase in nonperforming assets in the third quarter of 2019 was partially offset by a $990 thousand reduction of other real estate owned, net, as the company continues to reduce its foreclosed properties portfolio.
  • The ratio of allowance for loan losses to total gross loans was 0.80%, 0.82%, and 0.88% at September 30, 2019, June 30, 2019, and December 31, 2018, respectively. The company's allowance for loan losses does not include discounts recorded on loans acquired in the Merger, which were $2.9 million, $3.3 million, and $3.9 million as of September 30, 2019, June 30, 2019, and December 31, 2018, respectively.

Outlook

Greene concluded: "Our loan pipeline continues to be strong; however, the lower rate environment is resulting in some competitors offering terms with which we will not compete. Additionally, we anticipate accelerated pay-offs in this down-rate environment. We will continue our strategy of funding the highest yielding loans and emphasizing residential loan originations that can be sold in the secondary market. We will continue to walk-down deposit costs, which I expect will provide some support to our net interest margin.

"I continue to believe we are operating in two of Virginia's strongest markets and that these markets will perform well during most market conditions. Our recent $25 million subordinated notes offering provides us with adequate capital to continue our growth strategy, funding to possibly call our existing subordinated notes, and the ability to weather any unforeseen negative market conditions. Finally, our board of directors recently approved a share repurchase program, which we will utilize as market opportunities arise."

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 loan production office, located throughout the greater Richmond region, the Northern Neck region, Middlesex County, and the Hampton Roads region, 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)



September 30, 2019





December 31, 2018 (1)



ASSETS

















Cash and due from banks



$

7,419





$

7,685



Interest-earning deposits





23,894







18,981



Federal funds sold





92







625



Certificates of deposit





3,498







3,746



Available-for-sale securities, at fair value





80,748







82,232



Restricted securities





6,684







7,600



Loans receivable, net of allowance for loan losses of $7,495 and

   $7,902, respectively





924,268







894,191



Loans held for sale





268







368



Premises and equipment, net





20,532







18,169



Accrued interest receivable





3,104







3,172



Other real estate owned, net





2,178







3,597



Bank owned life insurance





19,632







19,270



Goodwill





10,374







10,374



Mortgage servicing rights





910







977



Core deposit intangible





1,675







2,193



Deferred tax asset, net





740







1,510



Other assets





6,203







5,927



Total assets



$

1,112,219





$

1,080,617





















LIABILITIES

















Noninterest-bearing demand deposits



$

124,670





$

114,122



Savings and interest-bearing demand deposits





372,404







359,400



Time deposits





396,614







368,670



Total deposits





893,688







842,192





















Securities sold under repurchase agreements





6,323







6,089



Federal Home Loan Bank advances





68,000







100,000



Subordinated notes, net of unamortized issuance costs





6,906







6,893



Other liabilities





12,445







7,967



Total liabilities





987,362







963,141





















SHAREHOLDERS' EQUITY

















Common stock ($5 par value; authorized - 30,000,000 shares;

   outstanding - 13,334,302 and 13,201,682 shares, respectively) (2)





66,671







66,008



Additional paid-in capital





36,781







36,972



Unearned employee stock ownership plan shares





(1,593)







(1,734)



Retained earnings





22,658







17,557



Accumulated other comprehensive income (loss), net





340







(1,327)



Total shareholders' equity





124,857







117,476



Total liabilities and shareholders' equity



$

1,112,219





$

1,080,617



 

(1) Derived from audited December 31, 2018 Consolidated Financial Statements.

(2) Preferred stock is authorized; however, none was outstanding as of September 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)



September 30, 2019





June 30, 2019





September 30, 2018



INTEREST INCOME

























Loans, including fees



$

11,930





$

11,458





$

10,124



Securities:

























Taxable





553







577







498



Tax-exempt





113







97







119



Federal funds sold





6







18







3



Interest-earning deposit accounts





145







152







106



Certificates of deposit





18







19







18



Total interest income





12,765







12,321







10,868





























INTEREST EXPENSE

























Deposits





3,123







3,088







2,027



Securities sold under repurchase agreements





4







4







3



Subordinated notes and other borrowings





142







138







128



Federal Home Loan Bank advances





465







614







441



Total interest expense





3,734







3,844







2,599



Net interest income





9,031







8,477







8,269



Provision for loan losses





495







62







509



Net interest income after provision for loan losses





8,536







8,415







7,760





























NONINTEREST INCOME

























Income from fiduciary activities





201







206







151



Service charges and fees on deposit accounts





243







246







251



Wealth management





185







262







144



Interchange fees, net





108







121







105



Other service charges and fees





32







27







30



Secondary market sales and servicing





293







267







152



Increase in cash surrender value of bank owned life insurance





122







121







123



Net gains (losses) on sale of available-for-sale securities





1







(2)









Net (losses) gains on disposition of other assets











(1)







51



Gain on rabbi trust assets











40







5



Other





15







8







(16)



Total noninterest income





1,200







1,295







996





























NONINTEREST EXPENSE

























Salaries and employee benefits





3,666







3,892







4,022



Occupancy





805







837







948



Data processing





541







609







546



Bank franchise tax





209







230







178



Telecommunications and other technology





258







262







171



FDIC assessments





(7)







162







151



Foreclosed property





48







19







45



Consulting





156







147







214



Advertising and marketing





124







109







126



Directors' fees





148







213







146



Audit and accounting





193







189







236



Legal





20







27







123



Core deposit intangible amortization





164







173







196



Net other real estate owned losses (gains)





375







72







(112)



Other





747







651







542



Total noninterest expense





7,447







7,592







7,532



Income before income taxes





2,289







2,118







1,224



Income tax expense





448







395







198



Net income



$

1,841





$

1,723





$

1,026



Basic and diluted earnings per share



$

0.14





$

0.13





$

0.08



 

 

BAY BANKS OF VIRGINIA, INC.

Supplemental Financial Data (Unaudited) – Continued

CONSOLIDATED STATEMENTS OF OPERATIONS













For the Nine Months Ended



(Dollars in thousands, except per share data)



September 30, 2019





September 30, 2018



INTEREST INCOME

















Loans, including fees



$

34,849





$

29,853



Securities:

















Taxable





1,725







1,392



Tax-exempt





327







356



Federal funds sold





31







14



Interest-earning deposit accounts





432







399



Certificates of deposit





57







54



Total interest income





37,421







32,068





















INTEREST EXPENSE

















Deposits





9,019







5,427



Securities sold under repurchase agreements





11







10



Subordinated notes and other borrowings





417







384



Federal Home Loan Bank advances





1,784







1,140



Total interest expense





11,231







6,961



Net interest income





26,190







25,107



Provision for loan losses





871







481



Net interest income after provision for loan losses





25,319







24,626





















NONINTEREST INCOME

















Income from fiduciary activities





621







596



Service charges and fees on deposit accounts





727







538



Wealth management





654







558



Interchange fees, net





330







221



Other service charges and fees





88







91



Secondary market sales and servicing





632







528



Increase in cash surrender value of bank owned life insurance





362







374



Net losses on sale of available-for-sale securities





(1)









Net losses on disposition of other assets





(2)







(18)



Gain (losses) on rabbi trust assets





130







(11)



Gain on curtailment of post-retirement benefit plan











352



Other





44







101



Total noninterest income





3,585







3,330





















NONINTEREST EXPENSE

















Salaries and employee benefits





11,532







12,407



Occupancy





2,510







2,607



Data processing





1,738







1,852



Bank franchise tax





655







531



Telecommunications and other technology





727







532



FDIC assessments





371







521



Foreclosed property





110







110



Consulting





418







937



Advertising and marketing





300







347



Directors' fees





525







382



Audit and accounting





586







839



Legal





130







380



Merger-related











363



Core deposit intangible amortization





517







610



Net other real estate owned losses (gains)





441







(169)



Other





2,108







1,966



Total noninterest expense





22,668







24,215



Income before income taxes





6,236







3,741



Income tax expense





1,180







645



Net income



$

5,056





$

3,096



Basic and diluted earnings per share



$

0.39





$

0.24



 

 

BAY BANKS OF VIRGINIA, INC.

Supplemental Financial Data (Unaudited) – Continued















































As of and for the Nine







As of and for the Three Months Ended





Months Ended







September 30,





June 30,





March 31,





December 31,





September 30,





September 30,





September 30,



(Dollars in thousands, except per share amounts)



2019





2019





2019





2018





2018





2019





2018



Select Consolidated Balance Sheet Data

























































Total assets



$

1,112,219





$

1,094,260





$

1,103,840





$

1,080,617





$

1,027,440



















Cash, interest-earning deposits and federal funds sold





34,811







27,506







30,677







27,291







22,713



















Available-for-sale securities, at fair value





80,748







81,169







82,030







82,232







81,215



















Loans:

























































Mortgage loans on real estate





731,280







713,247







725,494







713,997







682,321



















Commercial and industrial





186,281







187,531







173,360







164,608







144,118



















Consumer





14,471







16,889







20,095







23,740







27,920



















Loans receivable





932,032







917,667







918,949







902,345







854,359



















Unamortized net deferred loan fees





(269)







(275)







(329)







(252)







(79)



















Allowance for loan losses (ALL)





(7,495)







(7,479)







(7,858)







(7,902)







(7,287)



















Net loans





924,268







909,913







910,762







894,191







846,993



















Loans held for sale





268







593













368

























Other real estate owned, net





2,178







3,168







3,718







3,597







3,663













































































Total liabilities



$

987,362





$

971,643





$

983,903





$

963,141





$

910,893



















Deposits:

























































Noninterest-bearing demand deposits





124,670







116,229







112,315







114,122







108,602



















Savings and interest-bearing demand deposits





372,404







374,175







371,587







359,400







330,690



















Time deposits





396,614







385,218







372,751







368,670







369,836



















Total deposits





893,688







875,622







856,653







842,192







809,128



















Securities sold under repurchase agreements





6,323







6,983







7,220







6,089







6,083



















Federal Home Loan Bank advances





68,000







70,000







100,000







100,000







80,000



















Subordinated notes, net of unamortized issuance costs





6,906







6,902







6,897







6,893







6,889













































































Shareholders' equity





124,857







122,617







119,937







117,476







116,547













































































Condensed Consolidated Statements of Operations



Interest income



$

12,765





$

12,321





$

12,336





$

11,735





$

10,870





$

37,421





$

32,068



Interest expense





3,734







3,844







3,653







3,264







2,599







11,231







6,961



Net interest income





9,031







8,477







8,683







8,471







8,271







26,190







25,107



Provision for loan losses





495







62







314







870







509







871







481



Noninterest income





1,200







1,295







1,090







1,004







994







3,585







3,330



Noninterest expense





7,447







7,592







7,630







7,935







7,532







22,668







24,215



Income before income taxes





2,289







2,118







1,829







670







1,224







6,236







3,741



Income tax expense (benefit)





448







395







337







(112)







198







1,180







645



Net income



$

1,841





$

1,723





$

1,492





$

782





$

1,026





$

5,056





$

3,096



 

 

BAY BANKS OF VIRGINIA, INC.

Supplemental Financial Data (Unaudited) – Continued















































As of and for the Nine







As of and for the Three Months Ended





Months Ended







September 30,





June 30





March 31,





December 31,





September 30,





September 30,





September 30,



(Dollars in thousands, except per share amounts)



2019





2019





2019





2018





2018





2019





2018



Basic earnings per share



$

0.14





$

0.13





$

0.11





$

0.06





$

0.08





$

0.39





$

0.24



Diluted earnings per share





0.14







0.13







0.11







0.06







0.08







0.39







0.24



Book value per share





9.36







9.20







9.01







8.90







8.80



















Tangible book value per share (1)





8.49







8.31







8.11







7.98







7.88



















Shares outstanding at end of period





13,334,302







13,332,484







13,313,537







13,201,682







13,238,716







13,334,302







13,238,716



Weighted average shares outstanding, basic





13,077,600







13,059,824







13,001,182







13,050,791







13,080,372







13,046,694







13,059,845



Weighted average shares outstanding, diluted





13,132,459







13,104,943







13,037,149







13,099,707







13,142,549







13,092,367







13,128,715





























































Performance Measures and Other Metrics (tax-equivalent basis):

























































Yield on average interest-earning assets





4.87

%





4.77

%





4.90

%





4.72

%





4.66

%





4.85

%





4.69

%

Accretion of discounts on acquired loans



$

357





$

197





$

439





$

352





$

357





$

993





$

1,408



Cost of funds





1.52

%





1.58

%





1.54

%





1.40

%





1.19

%





1.55

%





1.08

%

Cost of deposits





1.40

%





1.42

%





1.34

%





1.22

%





1.03

%





1.39

%





0.94

%

Net interest spread





3.13

%





2.97

%





3.16

%





3.14

%





3.30

%





3.09

%





3.46

%

Net interest margin (NIM)





3.45

%





3.29

%





3.45

%





3.41

%





3.57

%





3.39

%





3.67

%

Average interest-earnings assets to total average assets





94.0

%





93.9

%





94.1

%





93.8

%





93.5

%





94.0

%





93.4

%

Return on average assets (annualized)





0.66

%





0.62

%





0.55

%





0.30

%





0.41

%





0.61

%





0.42

%

Operating return on average assets (annualized) (1)





0.66

%





0.62

%





0.55

%





0.44

%





0.41

%





0.61

%





0.46

%

Return on average equity (annualized)





5.97

%





5.72

%





5.05

%





2.69

%





3.55

%





5.58

%





3.61

%

Merger-related expense



$





$





$





$





$





$





$

363



Efficiency ratio





72.8

%





77.7

%





78.1

%





83.7

%





81.3

%





76.1

%





85.2

%

Operating efficiency ratio (1)





72.8

%





77.7

%





78.1

%





78.6

%





81.3

%





76.1

%





83.9

%

Average assets



$

1,109,986







1,105,411







1,088,180







1,055,144







994,209







1,101,323







980,886



Average interest-earning assets





1,043,243







1,037,527







1,024,058







989,327







929,111







1,035,015







916,168



Average interest-bearing liabilities





851,392







857,355







853,611







817,225







761,986







854,123







752,518



Average shareholders' equity





123,399







120,559







118,099







116,291







115,454







120,705







114,478



Shareholders' equity to total assets ratio





11.2

%





11.2

%





10.9

%





10.9

%





11.3

%

















Tangible shareholders' equity to tangible total assets (1)





10.3

%





10.2

%





9.9

%





9.9

%





10.3

%











































































Asset Quality Data and Ratios:

























































Nonaccrual loans



$

7,194





$

4,577





$

5,384





$

5,206





$

4,204



















Other real estate owned, net





2,178







3,168







3,718







3,597







3,663



















Total nonperforming assets





9,372







7,745







9,102







8,803







7,867



















Net charge-offs





478







441







358







255







335







1,277







964



Net charge-offs to average loans (annualized)





0.21

%





0.19

%





0.16

%





0.12

%





0.17

%





0.19

%





0.16

%

Total nonperforming assets to total assets





0.84

%





0.71

%





0.82

%





0.81

%





0.77

%

















Gross loans to total assets





83.8

%





83.8

%





83.2

%





83.5

%





83.2

%

















ALL to gross loans





0.80

%





0.82

%





0.86

%





0.88

%





0.85

%

















Discounts on acquired loans



$

2,886





$

3,265





$

3,464





$

3,922





$

4,280



















 

(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 Nine







As of and for the Three Months Ended





Months Ended







September 30,





June 30,





March 31,





December 31,





September 30,





September 30,





September 30,



(Dollars in thousands, except per share amounts)



2019





2019





2019





2018





2018





2019





2018



Reconciliation of Non-GAAP Financial Measures (1)

























































Tangible book value per share

























































Total shareholders' equity



$

124,857





$

122,617





$

119,937





$

117,476





$

116,547



















Less: intangible assets, net of deferred tax liability on core deposit intangible (a)(b)





11,697







11,828







11,964







12,106







12,255



















Tangible shareholders' equity



$

113,160





$

110,789





$

107,973





$

105,370





$

104,292



















Shares outstanding at end of period





13,334,302







13,332,484







13,313,537







13,201,682







13,238,716



















Tangible book value per share



$

8.49





$

8.31





$

8.11





$

7.98





$

7.88













































































Tangible shareholders' equity to tangible total assets

























































Total assets



$

1,112,219





$

1,094,260





$

1,103,840





$

1,080,617





$

1,027,440



















Less: intangible assets, net of deferred tax liability on core deposit intangible (a)(b)





11,697







11,828







11,964







12,106







12,255



















Tangible total assets



$

1,100,522





$

1,082,432





$

1,091,876





$

1,068,511





$

1,015,185



















Tangible shareholders' equity



$

113,160





$

110,789





$

107,973





$

105,370





$

104,292



















Tangible shareholders' equity to tangible total assets





10.3

%





10.2

%





9.9

%





9.9

%





10.3

%











































































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



$

1,841





$

1,723





$

1,492





$

782





$

1,026





$

5,056





$

3,096



Add: Early retirement program expenses, ATB























382





















Add: Merger-related expenses, ATB









































287



Operating net income



$

1,841





$

1,723





$

1,492





$

1,164





$

1,026





$

5,056





$

3,383



Average assets



$

1,109,986





$

1,105,411





$

1,088,180





$

1,055,144





$

994,209





$

1,101,323





$

980,886



Operating return on average assets





0.66

%





0.62

%





0.55

%





0.44

%





0.41

%





0.61

%





0.46

%



























































Operating efficiency ratio

























































Total noninterest expense



$

7,447





$

7,592





$

7,630





$

7,935





$

7,532





$

22,668





$

24,215



Less: Early retirement program expenses























483





















Less: Merger-related expenses









































363



Operating noninterest expense





7,447







7,592







7,630







7,147







7,935







22,668







23,852



Net interest income





9,031







8,477







8,683







8,471







8,271







26,190







25,107



Noninterest income





1,200







1,295







1,090







1,004







994







3,585







3,330



Operating efficiency ratio





72.8

%





77.7

%





78.1

%





78.6

%





81.3

%





76.1

%





83.9

%



























































Pre-tax, pre-loan loss provision income

























































Net income



$

1,841





$

1,723





$

1,492





$

782





$

1,026





$

5,056





$

3,096



Add: Income tax expense (benefit)





448







395







337







(112)







198







1,180







645



Add: Provision for loan losses





495







62







314







870







509







871







481



Pre-tax, pre-loan loss provision income



$

2,784





$

2,180





$

2,143





$

1,540





$

1,733





$

7,107





$

4,222



 

(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, operating efficiency ratio, and pre-tax, pre-loan loss provision income 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, operating efficiency ratios, and pre-tax, pre-loan loss provision income 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-third-quarter-and-year-to-date-2019-results-300947565.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!