Bay Banks of Virginia, Inc. Reports First Quarter 2020 Results Response to COVID-19 Pandemic

RICHMOND, Va., May 7, 2020 /PRNewswire/ -- Bay Banks of Virginia, Inc. BAYK, holding company of Virginia Commonwealth Bank and VCB Financial Group, Inc., announced financial results for the first quarter of 2020 and the company's response to the COVID-19 pandemic.

The company reported a net loss of $14 thousand, or $0.00 per diluted share, for the first quarter of 2020 compared to net income of $2.0 million, or $0.15 per diluted share, for the fourth quarter of 2019 and net income of $1.5 million, or $0.11 per diluted share, for the first quarter of 2019. The net loss for the first quarter of 2020 includes loan loss provision expense of $2.8 million (pre-tax), a significant portion of which related to estimated reserve needs as a result of the COVID-19 pandemic.

The company reported that it has been operating under a pre-determined pandemic plan since the beginning of March. From the onset of the national pandemic, it proactively addressed the needs of its commercial and individual borrowers modifying nearly 180 loans, with balances of approximately $86.5 million, in the month of March 2020. The modifications allow for the short-term deferral of principal payments or of principal and interest payments. 

Beginning on March 20, 2020, the company's retail branch lobbies were accessible by appointment; all its drive-through access points were open, as well as access to banking services using readily-available technology. On April 13, 2020, the company temporarily closed four retail branches and reduced hours of certain other branches. The company anticipates the branches will be re-opened during the third quarter of this year. These adjustments were primarily in response to the 'stay-at-home' order issued by the governor of Virginia on March 30, 2020. The changes in branch staffing along with certain other positions result in noninterest expense savings of approximately $225 thousand, which will be realized over the second and third quarters of 2020. 

Beginning on April 3, 2020, the company actively participated in the Paycheck Protection Program ("PPP") under the Coronavirus Aid, Relief, and Economic Security ("CARES") Act, closing 405 loans totaling $45.3 million and earning $1.8 million in processing fees, pursuant to the first appropriation of government funding, which was depleted on April 16, 2020. Beginning on April 27, 2020 and through the end of April, an additional 107 loans were closed totaling $5.5 million and resulting in $250 thousand in processing fees, pursuant to the second appropriation of PPP government funding. Through the PPP, the federal government partnered with banks to provide over $650 billion to small businesses to support payrolls and other operating expenses.

Randal R. Greene, President and Chief Executive Officer, commented: "2020 started strong; with vibrant economies in our markets and with the leadership of our new Chief Revenue Officer, we were off to a great year. On a pre-tax, pre-provision basis, we earned $2.7 million1 in the first quarter of 2020 compared to $2.8 million1 in the fourth quarter of 2019. Excluding the higher accretion of loan discounts of $740 thousand in the fourth quarter of 2019, pre-tax, pre-provision earnings improved $663 thousand. Of the $2.8 million we recorded in provision for loan losses during the quarter, $1.5 million was an estimate of credit issues related to the impact of the virus on our borrowers' businesses and their ability to repay us. First quarter loan growth, on an annualized basis, was nearly 20%, and we, like other banks our size, were feeling loan yield pressure as market rates were coming down. We aggressively reduced deposit rates, bringing overall deposit costs down 10 basis points in this first quarter.

"At the beginning of 2020, few would have predicted our economy would come to a halt due to a pandemic. As a nimble community bank, our focus quickly shifted to supporting our customers, modifying their loans, and assisting them in deciphering the many stimulus programs rolled out by our federal government. I couldn't be more proud of how our teams responded, both the team that executed the Paycheck Protection Program loans for our customers and our branch employees that interface day-to-day with the public during this complicated situation. As of the end of April, 100% of our customers that applied for a PPP loan had been approved for one. I have received an overwhelming amount of positive feedback from customers we've helped, many that have temporarily lost revenues they've worked years to build."

Operating Results

First Quarter 2020 compared to Fourth Quarter 2019

  • Loss before income taxes for the first quarter of 2020 was $72 thousand compared to income before income taxes of $2.5 million for the fourth quarter of 2019.
  • Interest income for the three months ended March 31, 2020 was $12.2 million, on average interest-earning assets of $1.08 billion, compared to $13.0 million, on average interest-earning assets of $1.06 billion, for the three months ended December 31, 2019. Interest income in the first quarter of 2020 included accretion of acquired loan discounts of $189 thousand, while interest income in the fourth quarter of 2019 included $929 thousand of accretion of acquired loan discounts. Higher accretion in the fourth quarter of 2019 was primarily attributable to significant paydowns and payoffs of loans acquired in the company's 2017 merger with Virginia BanCorp, Inc. Yields on average interest-earning assets were 4.56% and 4.87% for the first quarter of 2020 and the fourth quarter of 2019, respectively, including the effect of accretion. Yields on average interest-earning assets in the fourth quarter of 2019 were positively affected by higher accretion of acquired loan discounts, which had a positive 28 basis point effect compared to yields in the first quarter of 2020. Yields on average interest-earning assets, excluding the effect of accretion, in the first quarter of 2020 were also negatively affected by lower yielding investment securities due to calls of higher yielding securities, and lower yields on loans originated in late 2019 and in the first quarter of 2020. Partially offsetting the decline in yields excluding accretion was higher average balances of loans.
  • Interest expense was $3.6 million and $3.9 million for the three months ended March 31, 2020 and December 31, 2019, respectively, and cost of funds was 1.44% and 1.54% for the sequential quarter periods. Average interest-bearing liabilities were $871.6 million and $860.4 million for the first quarter of 2020 and the fourth quarter of 2019, respectively. Cost of deposits was 1.24% for the first quarter of 2020, down 10 basis points from 1.34% for the fourth quarter of 2019, reflective of the company's efforts to reduce deposit rates since mid-2019.
  • Net interest margin ("NIM") was 3.22% for the first quarter of 2020 compared to 3.43% for the fourth quarter of 2019. Higher accretion in the fourth quarter of 2019 contributed 28 basis points to the sequential quarter decline, which was partially offset by lower cost of funds.
  • Provision for loan losses was $2.8 million for the first quarter of 2020 compared to $311 thousand for the fourth quarter of 2019. Of the first quarter 2020 amount, approximately $1.5 million was attributable to estimated reserve needs due to the negative economic impact of the COVID-19 pandemic. Of this $1.5 million, approximately $200 thousand was due to risk rating downgrades of loans to borrowers in industry segments highly affected by COVID-19, such as hotels, restaurants, churches, and assisted-living facilities; the remaining $1.3 million relates to a qualitative loss factor applied to the majority of the company's loan portfolio for negative COVID-19 economic implications, such as unemployment. The remaining $1.3 million of the provision for loan losses was primarily due to gross loan growth of $46.0 million and higher specific reserves recorded in the quarter.
  • Noninterest income for both the three months ended March 31, 2020 and December 31, 2019 was $1.4 million. The 2020 quarter included approximately $471 thousand of fee income for referring loan customers to a third-party financial institution to execute interest rate swaps, while the 2019 quarter included no income from such activities. Partially offsetting this increase was a $263 thousand unrealized loss in the 2020 quarter on assets held in a rabbi trust for the benefit of participants in the company's deferred compensation plan compared to an unrealized gain of $62 thousand in the 2019 quarter. Additionally, lower secondary market sales and servicing income of $202 thousand in the first quarter of 2020 compared to $309 thousand in the fourth quarter of 2019 was primarily the result of a $161 thousand negative valuation adjustment to the company's mortgage servicing rights asset in the first quarter of 2020 compared to a $25 thousand gain in the fourth quarter of 2019.
  • Noninterest expense for the three months ended March 31, 2020 and December 31, 2019 was $7.3 million and $7.7 million, respectively. Lower noninterest expense in the first quarter of 2020 was primarily attributable to lower salaries and employee benefits, primarily due to a lower management incentive accrual recorded in the first quarter of 2020 and the unrealized loss on rabbi trust assets. The company's efficiency ratio was 73.0% and 73.5% for the first quarter of 2020 and fourth quarter of 2019, respectively.
  • Income tax benefit for the first quarter of 2020 was $58 thousand, reflective of an 80.6% effective income tax rate, while income tax expense for the fourth quarter of 2019 was $469 thousand, reflective of a 19.0% effective income tax rate. The effective income tax rate of 80.6% in the first quarter of 2020 was primarily due to the amount of tax-exempt income relative to the company's pre-tax net loss for the quarter.

First Quarter 2020 compared to First Quarter 2019

  • Loss before income taxes for the first quarter of 2020 was $72 thousand compared to income before income taxes of $1.8 million for the first quarter of 2019.
  • Interest income for the three months ended March 31, 2020 was $12.2 million, on average interest-earning assets of $1.08 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 first quarters of 2020 and 2019 included accretion of acquired loan discounts of $189 thousand and $439 thousand, respectively. Yields on average interest-earning assets were 4.56% and 4.90% for the first quarters of 2020 and 2019, respectively. The decrease in yield on average interest-earning assets was primarily due to lower yields on loans in the 2020 period and higher accretion of acquired loan discounts in the 2019 period, which had a positive 11 basis point effect compared to the first quarter of 2020.
  • Interest expense was $3.6 million and $3.7 million for the three months ended March 31, 2020 and 2019, respectively, and cost of funds was 1.44% and 1.54%, for the respective periods. Average interest-bearing liabilities were $871.6 million and $853.6 million for the first quarters of 2020 and 2019, respectively. Interest expense on the company's $25 million of 5.625% subordinated notes issued on October 7, 2019 and maturing on October 15, 2029 (the "2029 Notes") contributed $375 thousand and 12 basis points to interest expense and cost of funds, respectively, in the first quarter of 2020. Offsetting the higher funding cost contributed by the 2029 Notes was lower deposit costs, which declined 10 basis points to the first quarter of 2020 from the first quarter of 2019. Higher average balances of noninterest-bearing deposits, which increased $24.1 million to March 31, 2020 from March 31, 2019, contributed to the decline in deposit cost.
  • NIM was 3.22% for the first quarter of 2020 compared to 3.45% for the first quarter of 2019. The decrease in NIM was primarily attributable to lower accretion of acquired loan discounts and lower yields on interest-earning assets, partially offset by lower cost of funds.
  • Provision for loan losses was $2.8 million in the first quarter of 2020 compared to $314 thousand in the first quarter of 2019. Higher provision for loan losses in the 2020 quarter was primarily attributable to estimated reserve needs related to COVID-19, gross loan growth, and higher specific reserves, as noted above.
  • Noninterest income for the three months ended March 31, 2020 and 2019 was $1.4 million and $1.1 million, respectively. Higher noninterest income in the 2020 quarter was primarily due to referral fee income for customer interest rate swaps and higher secondary market sales and servicing income, partially offset by a net unrealized loss on rabbi trust assets of $263 thousand in the 2020 quarter compared to a $90 thousand net unrealized gain in the 2019 quarter.
  • Noninterest expense for the three months ended March 31, 2020 and 2019 was $7.3 million and $7.6 million, respectively, primarily due to lower salaries and employee benefits in the 2020 quarter. The company's efficiency ratio for the first quarter of 2020 was 73.0% compared to 78.1% for the same quarter of 2019.
  • Income tax benefit for the first quarter of 2020 was $58 thousand, reflective of an 80.6% effective income tax rate. Income tax expense for the first quarter of 2019 was $337 thousand, reflective of an 18.4% effective rate.

Balance Sheet

  • Total assets were $1.18 billion and $1.13 billion at March 31, 2020 and December 31, 2019, respectively.
  • Loans, net of allowance for loan losses, were $960.0 million at March 31, 2020 compared to $916.6 million at December 31, 2019, a $43.4 million increase and an annualized growth rate of 19%.
  • Deposits were $964.5 million at March 31, 2020 compared to $910.4 million at December 31, 2019. Noninterest-bearing demand accounts comprised 14.1% of total deposits at March 31, 2020, a decrease from 15.2% at December 31, 2019, and an increase from 13.1% at March 31, 2019.
  • Shareholders' equity was $127.4 million and $126.2 million at March 31, 2020 and December 31, 2019, respectively, an increase of $1.2 million. The increase in shareholders' equity in the first quarter of 2020 was primarily attributable to $866 thousand 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 $8.691 and $8.641 at March 31, 2020 and December 31, 2019, respectively.
  • The company made no repurchases of its common stock outstanding in the first quarter of 2020, pursuant to a share repurchase program authorized by its board of directors in the fourth quarter of 2019.
  • Capital ratios for Virginia Commonwealth Bank were above regulatory minimum guidelines for well-capitalized banks as of March 31, 2020 and December 31, 2019.
  • Annualized return on average assets for the quarters ended March 31, 2020, December 31, 2019, and March 31, 2019 was 0.00%, 0.71%, and 0.55%, respectively, while annualized return on average shareholders' equity for the same periods was (0.04)%, 6.39%, and 5.05%, respectively.

Asset Quality

  • Loans in industry segments highly affected by the COVID-19 pandemic, which include primarily hotels, restaurants, churches, and assisted-living facilities, were subject to risk rating downgrades as of March 31, 2020. Loans to borrowers in these segments totaled approximately $88.5 million, or 9% of the company's gross loans as of March 31, 2020.
  • Nonperforming assets were $7.1 million, or 0.60% of total assets, as of March 31, 2020, compared to $6.4 million, or 0.56% of total assets, as of December 31, 2019, and $9.1 million, or 0.82% of total assets, as of March 31, 2019. The company previously reported it participated in a loan to a professional service firm that filed for Chapter 7 bankruptcy in the third quarter of 2019. As of March 31, 2020, the loan had been resolved and the company collected all principal and interest to which it was due.
  • The ratio of allowance for loan losses to total gross loans was 1.05%, 0.82%, and 0.86% at March 31, 2020, December 31, 2019, and March 31, 2019, respectively. The 23 basis point increase in the ratio of allowance for loan losses to total gross loans for the first quarter of 2020 was primarily due to a qualitative loss factor applied to the majority of the company's loan portfolio for negative economic implications, such as unemployment, from the COVID-19 pandemic. The company's allowance for loan losses does not include discounts recorded on loans acquired in the company's 2017 merger with Virginia BanCorp, Inc., which were $1.8 million, $1.9 million, and $3.5 million as of March 31, 2020, December 31, 2019, and March 31, 2019, respectively.

Outlook

Greene concluded: "At the end of March, our asset quality measures would not suggest we are facing the credit challenges that likely lie ahead. This level of economic slow-down supported by significant government intervention is unprecedented in recent history. How long the slow-down will last is on all of our minds and recent discussions of getting the country back to work are encouraging. As we have supported our employees, customers and communities during this difficult time, we are cognizant that we too have a business to manage. Having a strong balance sheet, healthy capital levels, and good liquidity are key as we move through the next several 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 18 banking offices, including one loan production office, located throughout the greater Richmond region of Virginia, the Northern Neck region of Virginia, Middlesex County, and the Hampton Roads region of Virginia, 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: the effect of the COVID-19 pandemic, including its potential adverse effect on economic conditions, and the company's employees, customers, loan losses, and financial performance; 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)



March 31, 2020





December 31, 2019 (1)



ASSETS

















Cash and due from banks



$

9,976





$

6,096



Interest-earning deposits





44,711







34,358



Federal funds sold





1,319







1,359



Certificates of deposit





2,754







2,754



Available-for-sale securities, at fair value





94,618







99,454



Restricted securities





5,752







5,706



Loans receivable, net of allowance for loan losses of $10,172 and 

$7,562, respectively





960,023







916,628



Loans held for sale





747







1,231



Premises and equipment, net





19,462







20,141



Accrued interest receivable





3,139







3,035



Other real estate owned, net





1,679







1,916



Bank owned life insurance





19,870







19,752



Goodwill





10,374







10,374



Mortgage servicing rights





774







935



Core deposit intangible





1,369







1,518



Other assets





6,986







6,666



Total assets



$

1,183,553





$

1,131,923





















LIABILITIES

















Noninterest-bearing demand deposits



$

136,437





$

137,933



Savings and interest-bearing demand deposits





394,637







382,607



Time deposits





433,393







389,900



Total deposits





964,467







910,440





















Securities sold under repurchase agreements





3,284







6,525



Federal Home Loan Bank advances





45,000







45,000



Subordinated notes, net of unamortized issuance costs





31,029







31,001



Other liabilities





12,371







12,772



Total liabilities





1,056,151







1,005,738





















SHAREHOLDERS' EQUITY

















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

   outstanding - 13,346,789 and 13,261,801 shares, respectively) (2)





66,734







66,309



Additional paid-in capital





36,536







36,658



Unearned employee stock ownership plan shares





(1,463)







(1,525)



Retained earnings





24,646







24,660



Accumulated other comprehensive income, net





949







83



Total shareholders' equity





127,402







126,185



Total liabilities and shareholders' equity



$

1,183,553





$

1,131,923







(1)

Derived from audited December 31, 2019 Consolidated Financial Statements.

(2)

Preferred stock is authorized; however, none was outstanding as of March 31, 2020 and December 31, 2019.

 

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)



March 31, 2020





December 31, 2019





March 31, 2019



INTEREST INCOME

























Loans, including fees



$

11,352





$

12,149





$

11,461



Securities:

























Taxable





652







573







595



Tax-exempt





94







98







118



Federal funds sold





2







12







7



Interest-earning deposit accounts





104







149







135



Certificates of deposit





14







16







20



Total interest income





12,218







12,997







12,336





























INTEREST EXPENSE

























Deposits





2,848







3,056







2,809



Securities sold under repurchase agreements





2







3







3



Subordinated notes and other borrowings





512







494







137



Federal Home Loan Bank advances





234







301







704



Total interest expense





3,596







3,854







3,653



Net interest income





8,622







9,143







8,683



Provision for loan losses





2,777







311







314



Net interest income after provision for loan losses





5,845







8,832







8,369





























NONINTEREST INCOME

























Trust management





193







209







214



Service charges and fees on deposit accounts





236







250







238



Wealth management





247







254







206



Interchange fees, net





98







108







101



Other service charges and fees





33







27







29



Secondary market sales and servicing





202







309







71



Increase in cash surrender value of bank owned life insurance





118







119







120



Net gains on sales and calls of available-for-sale securities





26















Net losses on disposition of other assets





(7)







(1)







(1)



Net (losses) gains on rabbi trust assets





(263)







62







90



Referral fees





471















Other





37







36







22



Total noninterest income





1,391







1,373







1,090





























NONINTEREST EXPENSE

























Salaries and employee benefits





3,628







4,065







4,001



Occupancy





751







809







868



Data processing





537







530







588



Bank franchise tax





256







209







216



Telecommunications and other technology





358







313







207



FDIC assessments





148







112







216



Foreclosed property





7







35







43



Consulting





71







108







115



Advertising and marketing





67







84







67



Directors' fees





192







153







164



Audit and accounting





140







236







204



Legal





191







69







83



Core deposit intangible amortization





149







157







180



Net other real estate owned losses (gains)











19







(6)



Other





813







835







684



Total noninterest expense





7,308







7,734







7,630



(Loss) income before income taxes





(72)







2,471







1,829



Income tax (benefit) expense





(58)







469







337



Net (loss) income



$

(14)





$

2,002





$

1,492



Basic and diluted earnings per share



$





$

0.15





$

0.11



 

BAY BANKS OF VIRGINIA, INC.

Supplemental Financial Data (Unaudited) – Continued















































As of and for the







As of and for the Three Months Ended





Year Ended







March 31,





December 31,





September 30,





June 30,





March 31,





December

31,





December

31,



(Dollars in thousands, except per share amounts)



2020





2019





2019





2019





2019





2019





2018



Select Consolidated Balance Sheet Data

























































Total assets



$

1,183,553





$

1,131,923





$

1,112,219





$

1,094,260





$

1,103,840



















Cash, interest-earning deposits and federal funds sold





56,006







41,813







31,405







24,604







30,677



















Available-for-sale securities, at fair value





94,618







99,454







80,748







81,169







82,030



















Loans:

























































Mortgage loans on real estate





762,404







730,788







731,280







713,247







725,494



















Commercial and industrial





198,278







181,730







186,281







187,531







173,360



















Consumer





9,846







11,985







14,471







16,889







20,095



















Loans receivable





970,528







924,503







932,032







917,667







918,949



















Unamortized net deferred loan fees





(333)







(313)







(269)







(275)







(329)



















Allowance for loan losses (ALL)





(10,172)







(7,562)







(7,495)







(7,479)







(7,858)



















Net loans





960,023







916,628







924,268







909,913







910,762



















Loans held for sale





747







1,231







268







593

























Other real estate owned, net





1,679







1,916







2,178







3,168







3,718













































































Total liabilities



$

1,056,151





$

1,005,738





$

987,362





$

971,643





$

983,903



















Deposits:

























































Noninterest-bearing demand deposits





136,437







137,933







124,670







116,229







112,315



















Savings and interest-bearing demand deposits





394,637







382,607







372,404







374,175







371,587



















Time deposits





433,393







389,900







396,614







385,218







372,751



















Total deposits





964,467







910,440







893,688







875,622







856,653



















Securities sold under repurchase agreements





3,284







6,525







6,323







6,983







7,220



















Federal Home Loan Bank advances





45,000







45,000







68,000







70,000







100,000



















Subordinated notes, net of unamortized issuance costs





31,029







31,001







6,906







6,902







6,897













































































Shareholders' equity





127,402







126,185







124,857







122,617







119,937

















































































Interest income



$

12,218





$

12,997





$

12,765





$

12,321





$

12,336





$

50,418





$

43,803



Interest expense





3,596







3,854







3,734







3,844







3,653







15,085







10,225



Net interest income





8,622







9,143







9,031







8,477







8,683







35,333







33,578



Provision for loan losses





2,777







311







495







62







314







1,182







1,351



Noninterest income





1,391







1,373







1,200







1,295







1,090







4,958







4,303



Noninterest expense





7,308







7,734







7,447







7,592







7,630







30,402







32,119



(Loss) income before income taxes





(72)







2,471







2,289







2,118







1,829







8,707







4,411



Income tax (benefit) expense





(58)







469







448







395







337







1,649







533



Net (loss) income



$

(14)





$

2,002





$

1,841





$

1,723





$

1,492





$

7,058





$

3,878



 

BAY BANKS OF VIRGINIA, INC.

Supplemental Financial Data (Unaudited) – Continued















































As of and for the







As of and for the Three Months Ended





Year Ended







March 31,





December 31,





September 30,





June 30,





March 31,





December

31,





December

31,



(Dollars in thousands, except per share amounts)



2020





2019





2019





2019





2019





2019





2018



Basic earnings per share



$





$

0.15





$

0.14





$

0.13





$

0.11





$

0.54





$

0.30



Diluted earnings per share











0.15







0.14







0.13







0.11







0.54







0.30



Book value per share





9.55







9.51







9.36







9.20







9.01



















Tangible book value per share (1)





8.69







8.64







8.49







8.31







8.11



















Shares outstanding at end of period





13,346,789







13,261,801







13,334,302







13,332,484







13,313,537



















Weighted average shares outstanding, basic





13,056,576







13,071,708







13,077,600







13,059,824







13,001,182







13,053,080







13,057,537



Weighted average shares outstanding, diluted





13,056,576







13,145,522







13,132,459







13,104,943







13,037,149







13,111,853







13,122,136





























































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

























































Yield on average interest-earning assets





4.56

%





4.87

%





4.87

%





4.77

%





4.90

%





4.85

%





4.70

%

Accretion of discounts on acquired loans



$

189





$

929





$

357





$

197





$

439





$

1,922





$

1,759



Cost of funds





1.44

%





1.54

%





1.52

%





1.58

%





1.54

%





1.55

%





1.17

%

Cost of deposits





1.24

%





1.34

%





1.40

%





1.42

%





1.34

%





1.37

%





1.01

%

Net interest spread





2.90

%





3.09

%





3.13

%





2.97

%





3.16

%





3.09

%





3.37

%

Net interest margin (NIM)





3.22

%





3.43

%





3.45

%





3.29

%





3.45

%





3.40

%





3.61

%

Average interest-earnings assets to total average assets





94.4

%





94.2

%





94.0

%





93.9

%





94.1

%





94.0

%





93.5

%

Return on average assets (annualized)





0.00

%





0.71

%





0.66

%





0.62

%





0.55

%





0.64

%





0.39

%

Operating return on average assets (annualized) (1)





0.00

%





0.71

%





0.66

%





0.62

%





0.55

%





0.64

%





0.45

%

Return on average equity (annualized)





-0.04

%





6.39

%





5.97

%





5.72

%





5.05

%





5.79

%





3.36

%

Merger-related expense



$





$





$





$





$





$





$

363



Efficiency ratio





73.0

%





73.5

%





72.8

%





77.7

%





78.1

%





75.5

%





84.8

%

Operating efficiency ratio (1)





73.0

%





73.5

%





72.8

%





77.7

%





78.1

%





75.5

%





82.6

%

Average assets



$

1,143,879







1,126,663







1,109,986







1,105,411







1,088,180







1,107,670







999,895



Average interest-earning assets





1,079,351







1,061,227







1,043,243







1,037,527







1,024,058







1,041,622







934,528



Average interest-bearing liabilities





871,597







860,421







851,392







857,355







853,611







855,703







768,826



Average shareholders' equity





126,955







125,285







123,399







120,559







118,099







121,859







115,468



Shareholders' equity to total assets ratio





10.8

%





11.1

%





11.2

%





11.2

%





10.9

%

















Tangible shareholders' equity to tangible total assets (1)





9.9

%





10.2

%





10.3

%





10.2

%





9.9

%











































































Asset Quality Data and Ratios:

























































Nonaccrual loans



$

5,441





$

4,476





$

7,194





$

4,577





$

5,384



















Other real estate owned, net





1,679







1,916







2,178







3,168







3,718



















Total nonperforming assets





7,120







6,392







9,372







7,745







9,102



















Net charge-offs





166







245







478







441







358







1,522







1,219



Net charge-offs to average loans (annualized)





0.07

%





0.11

%





0.21

%





0.19

%





0.16

%





0.17

%





0.15

%

Total nonperforming assets to total assets





0.60

%





0.56

%





0.84

%





0.71

%





0.82

%

















Gross loans to total assets





82.0

%





81.6

%





83.8

%





83.8

%





83.2

%

















ALL to gross loans





1.05

%





0.82

%





0.80

%





0.82

%





0.86

%

















Discounts on acquired loans



$

1,750





$

1,935





$

2,886





$

3,265





$

3,464























(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







As of and for the Three Months Ended





Year Ended







March 31,





December 31,





September 30,





June 30,





March 31,





December

31,





December

31,



(Dollars in thousands, except per share amounts)



2020





2019





2019





2019





2019





2019





2018



Reconciliation of Non-GAAP Financial Measures (1)

























































Tangible book value per share

























































Total shareholders' equity



$

127,402





$

126,185





$

124,857





$

122,617





$

119,937



















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





11,456







11,573







11,697







11,828







11,964



















Tangible shareholders' equity



$

115,946





$

114,612





$

113,160





$

110,789





$

107,973



















Shares outstanding at end of period





13,346,789







13,261,801







13,334,302







13,332,484







13,313,537



















Tangible book value per share



$

8.69





$

8.64





$

8.49





$

8.31





$

8.11













































































Tangible shareholders' equity to tangible total assets

























































Total assets



$

1,183,553





$

1,131,923





$

1,112,219





$

1,094,260





$

1,103,840



















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





11,456







11,573







11,697







11,828







11,964



















Tangible total assets



$

1,172,097





$

1,120,350





$

1,100,522





$

1,082,432





$

1,091,876



















Tangible shareholders' equity



$

115,946





$

114,612





$

113,160





$

110,789





$

107,973



















Tangible shareholders' equity to tangible total assets





9.9

%





10.2

%





10.3

%





10.2

%





9.9

%











































































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 (loss) income



$

(14)





$

2,002





$

1,841





$

1,723





$

1,492





$

7,058





$

3,878



Add: Early retirement program expenses, ATB









































382



Add: Merger-related expenses, ATB









































287



Operating net income



$

(14)





$

2,002





$

1,841





$

1,723





$

1,492





$

7,058





$

4,546



Average assets



$

1,143,879





$

1,126,663





$

1,109,986





$

1,105,411





$

1,088,180





$

1,107,670





$

999,895



Operating return on average assets





0.00

%





0.71

%





0.66

%





0.62

%





0.55

%





0.64

%





0.45

%



























































Operating efficiency ratio

























































Total noninterest expense



$

7,308





$

7,734





$

7,447





$

7,592





$

7,630





$

30,402





$

32,119



Less: Early retirement program expenses









































483



Less: Merger-related expenses









































363



Operating noninterest expense





7,308







7,734







7,447







7,592







7,630







30,402







31,273



Net interest income





8,622







9,143







9,031







8,477







8,683







35,333







33,578



Noninterest income





1,391







1,373







1,200







1,295







1,090







4,958







4,303



Operating efficiency ratio





73.0

%





73.5

%





72.8

%





77.7

%





78.1

%





75.5

%





82.6

%



























































Pre-tax, pre-loan loss provision income

























































Net (loss) income



$

(14)





$

2,002





$

1,841





$

1,723





$

1,492





$

7,058





$

3,878



Add: Income tax (benefit) expense





(58)







469







448







395







337







1,649







533



Add: Provision for loan losses





2,777







311







495







62







314







1,182







1,351



Pre-tax, pre-loan loss provision income



$

2,705





$

2,782





$

2,784





$

2,180





$

2,143





$

9,889





$

5,762



 

(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-first-quarter-2020-results-response-to-covid-19-pandemic-301055217.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!