Press Release

Investor Relations

Email page PDF view Print view Email Alert Social media sharing

FVCBankcorp, Inc. Announces Earnings for Fourth Quarter and Year End 2019

Company Release - 1/23/2020 4:00 PM ET

FAIRFAX, Va.--(BUSINESS WIRE)-- FVCBankcorp, Inc. (NASDAQ:FVCB) (the “Company”) today reported fourth quarter 2019 net income of $3.7 million, or $0.25 diluted earnings per share, compared to $1.4 million, or $0.10 diluted earnings per share, for the quarterly period ended December 31, 2018. Weighted-average common shares outstanding for the diluted earnings per share calculations were 14.8 million and 14.7 million for the three months ended December 31, 2019 and 2018, respectively.

For the year ended December 31, 2019, net income was $15.8 million, or $1.07 per diluted earnings per share, compared to $10.9 million, or $0.85 diluted earnings per share, for the year ended December 31, 2018.

The Company believes the reporting of non-GAAP earnings which excludes merger-related expenses, losses on sales of securities, and losses on loans held for sale, are more reflective of the Company’s operating performance and future performance (“Operating Earnings”). The Company incurred merger-related expenses associated with its acquisition of Colombo Bank (“Colombo”) totaling $133 thousand for the year ended December 31, 2019, and $2.7 million and $3.3 million for the three and twelve months ended December 31, 2018, respectively. During the fourth quarter of 2019, the Company reclassed a portion of its consumer unsecured loan portfolio as held for sale, and recorded a loss on the market value adjustment totaling $145 thousand. This portfolio was purchased by the Company within the last two years and is not performing as expected, with recorded net charge-offs totaling $647 thousand for the year ended December 31, 2019. Lastly, during the fourth quarter of 2018, the Company sold $10.9 million in securities available-for-sale at a loss of $462 thousand to reinvest those funds in higher yielding securities. Excluding the above items, net of tax, Operating Earnings for the three months ended December 31, 2019 and 2018 were $3.8 million and $3.9 million, respectively, or $0.26 per diluted share for each of the quarters ended December 31, 2019 and 2018, as earnings were impacted by a flat yield curve and three rate cuts by the Federal Open Market Committee of the Federal Reserve during 2019. For the years ended December 31, 2019 and 2018, Operating Earnings were $16.0 million and $13.9 million, respectively, or $1.08 per diluted share for each of the years ended December 31, 2019 and 2018. See the reconciliation of net income (GAAP) to Operating Earnings (non-GAAP) in the Company’s “Summary Consolidated Income Statements” below.

Return on average assets was 0.98% and return on average equity was 8.39% for the fourth quarter of 2019. For the comparable quarterly December 31, 2018 period, return on average assets was 0.42% and return on average equity was 3.65%. For the years ended December 31, 2019 and 2018, return on average assets was 1.09% and 0.94%, respectively. Return on average equity for the years ended December 31, 2019 and 2018 was 9.32% and 9.29%, respectively. On an Operating Earnings basis, annualized return on average assets and return on average equity for the three months ended December 31, 2019 were 1.01% and 8.64% and were 1.16% and 10.07% for the same period in 2018. On an Operating Earnings basis, return on average assets and return on average equity for the year ended December 31, 2019 were 1.11% and 9.45% and were 1.20% and 11.87% for the year ended December 31, 2018.

Selected Highlights

  • Strong Loan Growth. Year-over-year loan growth was $133.8 million, or 12% from December 31, 2018 to December 31, 2019. The Company had loans held for sale totaling $11.2 million at December 31, 2019 compared to none for 2018.
  • Strong Year-Over-Year Deposit Growth. Year-over-year, deposit growth was $123.3 million, or 11% from December 31, 2018 to December 31, 2019. Noninterest-bearing deposits increased $72.9 million, or 31% during 2019 and represent 24% of the total deposit base at December 31, 2019. Total deposits decreased $32.0 million, to $1.29 billion at December 31, 2019, from September 30, 2019, a result of customer funds being withdrawn as anticipated.
  • Continued Earnings Growth. Net income increased $2.3 million to $3.7 million for the fourth quarter of 2019 as compared to the same 2018 period. Net income for the year ended December 31, 2019 was $15.8 million, an increase of $5.0 million, or 46%, as compared to $10.9 million for the year ended December 31, 2018. Net interest income increased $8.2 million, or 21% to $48.1 million for the year ended December 31, 2019 as compared to 2018. See below under “Income Statement” for information on changes to the Company’s net interest margin.
  • Improved Tangible Book Value. Tangible book value per share at December 31, 2019 was $12.26, a 12% increase from $10.93 at December 31, 2018.

“2019 was a challenging year as a result of the competitive interest rate environment. We have been successful in adding core relationships as demonstrated by the growth in loan originations during the fourth quarter of 2019. We are starting 2020 with strong loan and deposit pipelines and believe our ability to execute quickly will drive quality earnings growth as we continue to be purposefully selective of originations in our construction and commercial real estate portfolios,” stated David W. Pijor, Chairman and CEO.

Balance Sheet

Total assets increased to $1.54 billion at December 31, 2019 compared to $1.35 billion at December 31, 2018, an increase of $185.7 million, or 14%. Loans receivable, net of deferred fees, totaled $1.27 billion at December 31, 2019, compared to $1.14 billion at December 31, 2018, an increase of $133.8 million, or 12%. During the fourth quarter, loan originations totaled approximately $121.3 million, of which $87.1 million funded during the quarter, reflecting strong loan growth. Total loans, net of deferred fees, totaled $1.27 billion at December 31, 2019, an increase of $27.1 million, or 9% annualized, from September 30, 2019.

Loans held for sale totaled $11.2 million at December 31, 2019, and are comprised of the Company’s unsecured consumer loan portfolio that the Company has purchased during the last two years. As previously mentioned, the earnings stream provided by this portfolio was not as expected, as the Company recorded net charge-offs of $647 thousand during 2019. The Company anticipates selling these loans before the end of the first quarter of 2020.

Investment securities increased $16.3 million to $141.6 million at December 31, 2019, compared to $125.3 million at December 31, 2018.

Total deposits increased to $1.29 billion at December 31, 2019 compared to $1.16 billion at December 31, 2018, an increase of $123.3 million, or 11%. Core deposits, which represent total deposits less wholesale deposits, increased $107.7 million, or 10%, to $1.19 billion at December 31, 2019 compared to $1.08 billion at December 31, 2018. Wholesale deposits totaled $100.0 million, or 8% of total deposits, at December 31, 2019, an increase of $15.6 million from December 31, 2018. Noninterest-bearing deposits increased $72.9 million to $306.2 million at December 31, 2019 from $233.3 million at December 31, 2018, and represented 24% of total deposits at December 31, 2019.

Income Statement

Net interest income totaled $11.8 million, an increase of $19 thousand, for the quarter ended December 31, 2019, compared to the year ago quarter, and decreased by $256 thousand, or 2% compared to the third quarter of 2019, a result of decreased loan yields. The Company’s net interest margin decreased 31 basis points to 3.28% for the quarter ended December 31, 2019 compared to 3.59% for the quarter ended December 31, 2018. On a linked quarter basis, net interest margin decreased 13 basis points from 3.41% for the three months ended September 30, 2019. During the fourth quarter of 2019, the yield on earning assets decreased 15 basis points to 4.69% compared to the third quarter of 2019. The Company had excess liquidity which reduced yield on earning assets by 6 basis points, a result of the lower yields earned on those investments. In addition, the loan portfolio repriced as a result of one 25 basis point rate cut, resulting in a decrease in loan yields by 8 basis points to 5.05% as compared to 5.13% for the third quarter of 2019. Acquired loan accretion included in loan interest income, which represents the expected amortization of the acquired loan portfolio, was $156 thousand for the three months ended December 31, 2019. This compares to $43 thousand in acquired loan accretion realized for the three months ended September 30, 2019, as several large acquired loan payoffs occurred during the third quarter of 2019. Acquired loan accretion included in loan interest income from the fourth quarter of 2018 totaled $169 thousand.

The cost of interest-bearing liabilities increased 2 basis points to 1.95% for the fourth quarter of 2019, compared to 1.93% for the third quarter of 2019, and increased 33 basis points from the year ago quarter. The cost of deposits, which includes noninterest-bearing deposits, decreased 1 basis point to 1.41% for the fourth quarter of 2019 as compared to 1.42% for the third quarter of 2019, and 1.16% for the fourth quarter of 2018, reflecting the increased rate environment during the first half of 2019. The Company had several large customer transactions that occurred at the end of the second quarter of 2019, prior to the Federal Reserve rate cuts, which impacted the cost of interest checking and time deposits for the third and fourth quarters of 2019.

For the year ended December 31, 2019, net interest income was $48.1 million compared to $39.8 million for the year ended December 31, 2018, an increase of $8.2 million, or 21%. Net interest margin was 3.48% and 3.51% for the years ended December 31, 2019 and 2018, respectively.

Noninterest income totaled $589 thousand and $166 thousand for the quarters ended December 31, 2019 and 2018, respectively. Fee income from loans was $81 thousand, a decrease of $168 thousand for the quarter ended December 31, 2019 compared to 2018, primarily a result of a decrease in loan swap fee income. Service charges on deposit accounts and other fee income totaled $404 thousand for the fourth quarter of 2019, an increase of 50%, or $134 thousand, from the year ago quarter. This increase in deposit fee income resulted from the increase in core deposit relationships, both organic and acquired, year over year. In each of the fourth quarters of 2019 and 2018, the Company recorded losses on sales of assets. The loss on the loans held for sale portfolio recorded during the fourth quarter of 2019 was $145 thousand. During the fourth quarter of 2018, the Company recorded a loss on the sale of securities available-for-sale of $462 thousand.

Noninterest income for the year-to-date period ended December 31, 2019 was $2.5 million, compared to $1.7 million for the 2018 year-to-date period, an increase of $885 thousand, or 53%, which was primarily driven by service charges on deposit accounts, income related to bank-owned life insurance, and other fee income.

Noninterest expense totaled $7.3 million for the quarter ended December 31, 2019, compared to $9.4 million for the same three-month period of 2018. Merger-related expenses of $2.7 million for the acquisition of Colombo were recorded during the three months ended December 31, 2018. Salary and compensation related expenses increased $506 thousand, or 13%, for the quarter ended December 31, 2019, compared to the same three month period of 2018, resulting from the increase in staffing (both business development and back-office support) and the variable component of incentive compensation. Increases in data processing and network administration and state franchise taxes for the quarter ended December 31, 2019 compared to the same three month period of 2018 is primarily growth related. On a linked quarter basis, noninterest expense decreased $29 thousand from the three months ended September 30, 2019. For the years ended December 31, 2019 and 2018, noninterest expense was $28.9 million and $26.4 million, respectively, the increase of which relates directly to the addition of Colombo to the Company’s expense structure and increases in staffing year-over-year.

The efficiency ratio for Operating Earnings, which excludes merger-related expenses, losses on loans held for sale and securities sold, for the quarter ended December 31, 2019 was 58.4%, an increase from 54.3% from the year ago quarter. The efficiency ratios for Operating Earnings for the years ended December 31, 2019 and 2018, were 56.6% and 55.1%, respectively.

The Company recorded a provision for income taxes of $902 thousand for the three months ended December 31, 2019, compared to $224 thousand for the same period of 2018. The effective tax rates for the three months ended December 31, 2019 and 2018 were 19.5% and 13.7%, respectively. For the year ended December 31, 2019, provision for income taxes was $4.2 million compared to $2.2 million for the year ended December 31, 2018. The effective tax rates for the years ended December 31, 2019 and 2018 were 20.9% and 17.1%, respectively. The effective tax rates in each period presented are less than the Company’s statutory rate of 21% primarily because of discrete tax benefits recorded as a result of exercises of nonqualified stock options during 2018 and 2019.

Asset Quality

The Company recorded a provision for loan losses of $465 thousand for the three months ended December 31, 2019, compared to $930 thousand for the year ago quarter. Year-to-date provision expense for 2019 was $1.7 million compared to $1.9 million for the 2018 year-to-date period. Nonperforming loans and loans ninety days or more past due at December 31, 2019 totaled $10.7 million, or 0.70% of total assets, of which $979 thousand related to acquired loans. This compares to $10.4 million in nonperforming loans and loans ninety days or more past due at September 30, 2019, or 0.67% of total assets. All of the Company’s nonperforming loans are secured and have specific reserves totaling $393 thousand, representing the expected losses associated with those loans. Included in nonperforming loans is one loan totaling $3.9 million which is collateralized by property that is under a purchase and sales agreement that the Company expects will close during the first quarter of 2020, and for which the Company expects to receive full repayment. There were no new troubled debt restructurings (“TDR”) at December 31, 2019. Nonperforming assets (including other real estate owned, or OREO) to total assets was 0.95% at December 31, 2019 compared to 0.91% for September 30, 2019. The property that is recorded as OREO is also under a purchase and sales agreement which is expected to close during 2020. No loss is expected on the sale of OREO.

The allowance for loan losses to total loans was 0.81% for each of the periods ended December 31, 2019 and December 31, 2018. The allowance for loan losses on the Company’s originated loan portfolio, excluding the credit mark on acquired loans, was 0.88% of loans outstanding at December 31, 2019. Net charge-offs of $303 thousand were recorded during the fourth quarter of 2019 which were primarily related to the Company’s purchased consumer unsecured loan portfolio, which the Company intends to sell during the first quarter of 2020, and recorded the necessary mark to market adjustment in the fourth quarter of 2019.

About FVCBankcorp Inc.

FVCBankcorp, Inc. is the holding company for FVCbank, a wholly-owned subsidiary of FVCB which commenced operations in November 2007. FVCbank is a $1.54 billionVirginia-chartered community bank serving the banking needs of commercial businesses, nonprofit organizations, professional service entities, their owners and employees located in the greater Baltimore and Washington D.C., metropolitan areas. Locally owned and managed, FVCbank is based in Fairfax, Virginia, and has 11 full-service offices in Arlington, Ashburn, Fairfax, Manassas, Reston and Springfield, Virginia, Washington D.C., and Baltimore, Bethesda, Rockville and Silver Spring, Maryland.

For more information on the Company’s selected financial information, please visit the Investor Relations page of FVCBankcorp Inc.’s website, www.fvcbank.com.

Caution about Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited, statements of goals, intentions, and expectations as to future trends, plans, events or results of the Company’s operations and policies and regarding general economic conditions. In some cases, forward-looking statements can be identified by use of words such as “may,” “will,” “anticipates,” “believes,” “expects,” “plans,” “estimates,” “potential,” “continue,” “should,” and similar words or phrases. These statements are based upon current and anticipated economic conditions, nationally and in the Company’s market, interest rates and interest rate policy, competitive factors, and other conditions which by their nature, are not susceptible to accurate forecast and are subject to significant uncertainty. Because of these uncertainties and the assumptions on which this discussion and the forward-looking statements are based, actual future operations and results in the future may differ materially from those indicated herein. These forward-looking statements are based on current beliefs that involve significant risks, uncertainties, and assumptions. Factors that could cause the Company’s actual results to differ materially from those indicated in these forward-looking statements, include, but are not limited to, the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018 and in other periodic and current reports filed with the Securities and Exchange Commission. Because of these uncertainties and the assumptions on which the forward-looking statements are based, actual operations and results in the future may differ materially from those indicated herein. Readers are cautioned against placing undue reliance on any such forward-looking statements.The Company’s past results are not necessarily indicative of future performance.

FVCBankcorp, Inc.

Selected Financial Data

(Dollars in thousands, except share data and per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

 

2019

 

2018

 

 

2019

 

2018

Selected Balances
Total assets

$

1,537,295

$

1,351,576

Total investment securities

 

147,606

 

130,597

Loans held for sale

 

11,198

 

- -

Total loans, net of deferred fees

 

1,270,526

 

1,136,743

Allowance for loan losses

 

(10,231)

 

(9,159)

Total deposits

 

1,285,722

 

1,162,440

Subordinated debt

 

24,487

 

24,407

Other borrowings

 

25,000

 

- -

Total stockholders’ equity

 

179,078

 

158,336

Summary Results of Operations
Interest income

$

16,777

$

15,640

$

66,734

$

51,924

Interest expense

 

4,941

 

3,823

 

18,671

 

12,110

Net interest income

 

11,836

 

11,817

 

48,063

 

39,814

Provision for loan losses

 

465

 

930

 

1,720

 

1,920

Net interest income after provision for loan losses

 

11,371

 

10,887

 

46,343

 

37,894

Noninterest income - loan fees, service charges and other

 

485

 

519

 

2,026

 

1,685

Noninterest income - bank owned life insurance

 

249

 

109

 

662

 

438

Noninterest income - gains on calls of securities held-to-maturity

 

- -

 

- -

 

3

 

- -

Noninterest income - loss on sales of securities available-for-sale

 

- -

 

(462)

 

- -

 

(462)

Noninterest income - loss on loans held for sale

 

(145)

 

- -

 

(145)

 

- -

Noninterest expense

 

7,334

 

9,419

 

28,877

 

26,448

Income before taxes

 

4,626

 

1,634

 

20,012

 

13,107

Income tax expense

 

902

 

224

 

4,184

 

2,238

Net income

 

3,724

 

1,410

 

15,828

 

10,869

Per Share Data
Net income, basic

$

0.27

$

0.10

$

1.15

$

0.93

Net income, diluted

$

0.25

$

0.10

$

1.07

$

0.85

Book value

$

12.88

$

11.55

Tangible book value

$

12.26

$

10.93

Shares outstanding

 

13,902,067

 

13,712,615

Selected Ratios
Net interest margin (2)

 

3.28

%

 

3.59

%

 

3.48

%

 

3.51

Return on average assets (2)

 

0.98

%

 

0.42

%

 

1.09

%

 

0.94

Return on average equity (2)

 

8.39

%

 

3.65

%

 

9.32

%

 

9.29

Efficiency (1)

 

58.35

%

 

75.69

%

 

56.90

%

 

63.07

Loans, net of deferred fees to total deposits

 

98.82

%

 

97.79

%

Noninterest-bearing deposits to total deposits

 

23.82

%

 

20.07

%

Reconciliation of Net Income (GAAP) to Operating Earnings (Non-GAAP) (3)

 

Net income (from above)

$

3,724

 

$

1,410

$

15,828

$

10,869

Add: Merger and acquisition expense

 

- -

 

 

2,668

 

133

 

3,339

Add: Loss on loans held for sale

 

145

 

 

- -

 

145

 

- -

Subtract: (Gains) on calls of securities held-to-maturity

 

- -

 

 

- -

 

(3)

 

- -

Add: Loss on sales of securities available-for-sale

 

- -

 

 

462

 

- -

 

462

Less: provision for income taxes associated with non-GAAP adjustments

 

(33)

 

 

(649)

 

(63)

 

(788)

Net income, as adjusted

$

3,836

 

$

3,891

$

16,040

$

13,882

Net income, diluted, on an operating basis

$

0.26

 

$

0.26

$

1.08

$

1.08

Return on average assets (non-GAAP operating earnings)

 

1.01

%

 

1.16

%

 

1.11

%

 

1.20

Return on average equity (non-GAAP operating earnings)

 

8.64

%

 

10.07

%

 

9.45

%

 

11.87

Efficiency ratio (non-GAAP operating earnings)

 

58.35

%

 

54.25

%

 

56.64

%

 

55.10

Capital Ratios - Bank

 

 

Tangible common equity (to tangible assets)

 

11.15

%

 

11.16

%

Total capital (to risk weighted assets)

 

13.43

%

 

14.16

%

Common equity tier 1 capital (to risk weighted assets)

 

12.72

%

 

13.43

%

Tier 1 capital (to risk weighted assets)

 

12.72

%

 

13.43

%

Tier 1 leverage (to average assets)

 

12.15

%

 

12.64

%

Asset Quality

 

Nonperforming loans and loans 90+ past due

$

10,725

 

$

3,211

Performing troubled debt restructurings (TDRs)

 

- -

 

 

203

Other real estate owned

 

3,866

 

 

4,224

Nonperforming loans and loans 90+ past due to total assets (excl. TDRs)

 

0.70

%

 

0.24

%

Nonperforming assets to total assets

 

0.95

%

 

0.57

%

Nonperforming assets (including TDRs) to total assets

 

0.95

%

 

0.57

%

Allowance for loan losses to loans

 

0.81

%

 

0.81

%

Allowance for loan losses to nonperforming loans

 

95.39

%

 

285.24

%

Net charge-offs

$

303

 

$

347

 

$

648

$

84

Net charge-offs to average loans (2)

 

0.10

%

 

0.13

%

 

0.05

%

 

0.01

Selected Average Balances
Total assets

$

1,514,124

$

1,341,991

$

1,449,769

$

1,159,249

Total earning assets

 

1,430,397

 

1,305,573

 

1,382,573

 

1,134,797

Total loans, net of deferred fees

 

1,234,183

 

1,101,539

 

1,205,718

 

971,883

Total deposits

 

1,270,821

 

1,141,500

 

1,223,279

 

1,006,470

Other Data
Noninterest-bearing deposits

$

306,235

$

233,318

Interest-bearing checking, savings and money market

 

525,138

 

533,732

Time deposits

 

354,362

 

310,985

Wholesale deposits

 

99,987

 

84,405

 

(1) Efficiency ratio is calculated as noninterest expense divided by the sum of net interest income and noninterest income, excluding gains (losses) on sales of investment securities, loans held for sale, and other real estate owned.

(2) Annualized.

(3) Some of the financial measures discussed throughout the press release are "non-GAAP financial measures." In accordance with SEC rules, the Company classifies a financial measure as being a non-GAAP financial measure if that financial measure excludes or includes amounts, or is subject to adjustments that have the effect of excluding or including amounts, that are included or excluded, as the case may be, in the most directly comparable measure calculated and presented in accordance with GAAP in our statements of income, balance sheets or statements of cash flows.

FVCBankcorp, Inc.

Summary Consolidated Statements of Condition

(Dollars in thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

 

% Change

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

From

 

 

 

 

12/31/2019

 

 

9/30/2019

 

 

Quarter

 

 

12/31/2018

 

 

Year Ago

 

 
Cash and due from banks

$

14,916

$

19,424

-23.2

%

$

9,435

58.1

%

Interest-bearing deposits at other financial institutions

18,226

92,986

-80.4

%

34,060

-46.5

%

Investment securities

141,589

136,532

3.7

%

125,298

13.0

%

Restricted stock, at cost

6,017

6,017

0.0

%

5,299

13.5

%

Loans held for sale, at fair value

11,198

- -

100.0

%

- -

100.0

%

Loans, net of fees:
Commercial real estate

819,802

757,619

8.2

%

682,203

20.2

%

Commercial and industrial

114,924

124,666

-7.8

%

137,080

-16.2

%

Commercial construction

214,949

214,816

0.1

%

152,526

40.9

%

Consumer residential

109,560

121,173

-9.6

%

132,280

-17.2

%

Consumer nonresidential

11,291

25,131

-55.1

%

32,654

-65.4

%

Total loans, net of fees

1,270,526

1,243,405

2.2

%

1,136,743

11.8

%

Allowance for loan losses

(10,231)

(10,068)

1.6

%

(9,159)

11.7

%

Loans, net

1,260,295

1,233,337

2.2

%

1,127,584

11.8

%

 
Premises and equipment, net

1,939

2,029

-4.4

%

2,271

-14.6

%

Goodwill and intangibles, net

8,689

8,119

7.0

%

8,443

2.9

%

Bank owned life insurance (BOLI)

37,069

26,820

38.2

%

16,406

125.9

%

Other real estate owned

3,866

3,866

0.0

%

4,224

-8.5

%

Other assets

33,491

36,066

-7.1

%

18,556

80.5

%

 
Total Assets

$

1,537,295

$

1,565,196

-1.8

%

$

1,351,576

13.7

%

 
Deposits:
Noninterest-bearing

$

306,235

$

294,825

3.9

%

$

233,318

31.3

%

Interest-bearing checking

302,755

349,574

-13.4

%

312,446

-3.1

%

Savings and money market

222,383

273,244

-18.6

%

221,286

0.5

%

Time deposits

354,362

327,098

8.3

%

310,985

13.9

%

Wholesale deposits

99,987

72,979

37.0

%

84,405

18.5

%

Total deposits

1,285,722

1,317,720

-2.4

%

1,162,440

10.6

%

 
Other borrowed funds

25,000

15,000

66.7

%

- -

100.0

%

Subordinated notes, net of issuance costs

24,487

24,467

0.1

%

24,407

0.3

%

Other liabilities

23,008

32,940

-30.2

%

6,393

259.9

%

 
Stockholders’ equity

179,078

175,069

2.3

%

158,336

13.1

%

 
Total Liabilities & Stockholders'
Equity

$

1,537,295

$

1,565,196

-1.8

%

$

1,351,576

13.7

%

 

FVCBankcorp, Inc.

Summary Consolidated Income Statements

(In thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

 

 

% Change

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

From

 

 

 

 

12/31/2019

 

 

9/30/2019

 

 

Quarter

 

 

 

12/31/2018

 

 

Year Ago

 

 
Net interest income

$

11,836

$

12,092

-2.1

%

$

11,817

0.2

%

Provision for loan losses

465

235

97.9

%

930

-50.0

%

Net interest income after provision for loan losses

11,371

11,857

-4.1

%

10,887

4.4

%

 
Noninterest income:
Fees on Loans

81

101

-19.8

%

249

-67.5

%

Service charges on deposit accounts

239

240

-0.4

%

184

29.9

%

Gains on calls of securities held-to-maturity

- -

3

-100.0

%

- -

0.0

%

Loss on sale of securities available-for-sale

- -

- -

0.0

%

(462)

100.0

%

Loss on loans held for sale

(145)

- -

-100.0

%

- -

-100.0

%

BOLI income

249

198

25.8

%

109

128.4

%

Other fee income

165

138

19.6

%

86

91.9

%

Total noninterest income

589

680

-13.4

%

166

254.8

%

 
Noninterest expense:
Salaries and employee benefits

4,514

4,349

3.8

%

4,008

12.6

%

Occupancy and equipment expense

818

882

-7.3

%

781

4.7

%

Data processing and network administration

442

414

6.8

%

347

27.4

%

State franchise taxes

424

424

0.0

%

296

43.2

%

Professional fees

192

230

-16.5

%

214

-10.3

%

Merger and acquisition expense

- -

51

-100.0

%

2,668

-100.0

%

Other operating expense

944

1,013

-6.8

%

1,105

-14.6

%

Total noninterest expense

7,334

7,363

-0.4

%

9,419

-22.1

%

Net income before income taxes

4,626

5,174

-10.6

%

1,634

183.1

%

Income tax expense

902

1,081

-16.6

%

224

302.7

%

Net Income

$

3,724

$

4,093

-9.0

%

$

1,410

164.1

%

 
Earnings per share - basic

$

0.27

$

0.30

-9.1

%

$

0.10

158.3

%

Earnings per share - diluted

$

0.25

$

0.28

-8.8

%

$

0.10

161.7

%

Weighted-average common shares outstanding - basic

13,878,806

13,862,239

13,575,616

Weighted-average common shares outstanding - diluted

14,837,120

14,867,421

14,700,167

 
Reconciliation of Net Income (GAAP) to Operating Earnings (Non-GAAP):
GAAP net income reported above

$

3,724

$

4,093

$

1,410

Add: Merger and acquisition expense above

- -

51

2,668

Add: Loss on loans held for sale

145

- -

- -

Subtract: (Gains) on calls of securities held-to-maturity

- -

(3)

- -

Add: Loss on sales of securities available-for-sale

- -

- -

462

Subtract: provision for income taxes associated with non-GAAP adjustments

(33)

(11)

(649)

Net Income, excluding above merger and acquisition charges

$

3,836

$

4,130

$

3,891

Earnings per share - basic (excluding merger and acquisition charges)

$

0.28

$

0.30

$

0.29

Earnings per share - diluted (excluding merger and acquisition charges)

$

0.26

$

0.28

$

0.26

 
Return on average assets (non-GAAP operating earnings)

1.01%

1.11%

1.16%

Return on average equity (non-GAAP operating earnings)

8.64%

9.54%

10.07%

Efficiency ratio (non-GAAP operating earnings)

58.35%

57.26%

54.25%

 

FVCBankcorp, Inc.

Summary Consolidated Income Statements

(In thousands, except per share data)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended

 

 

 

 

 

 

 

 

 

% Change

 

 

 

 

 

 

 

 

 

 

From

 

 

 

 

12/31/2019

 

 

12/31/2018

 

 

Year Ago

 

 
Net interest income

$

48,063

$

39,814

20.7

%

Provision for loan losses

1,720

1,920

-10.4

%

Net interest income after provision for loan losses

46,343

37,894

22.3

%

 
Noninterest income:
Fees on Loans

582

722

-19.4

%

Service charges on deposit accounts

890

635

40.2

%

Gains on calls of securities held-to-maturity

3

- -

100.0

%

Loss on sale of securities available-for-sale

- -

(462)

-100.0

%

Loss on loans held for sale

(145)

- -

100.0

%

BOLI income

662

438

51.1

%

Other fee income

554

328

68.9

%

Total noninterest income

2,546

1,661

53.3

%

 
Noninterest expense:
Salaries and employee benefits

17,047

14,008

21.7

%

Occupancy and equipment expense

3,400

2,524

34.7

%

Data processing and network administration

1,638

1,233

32.8

%

State franchise taxes

1,696

1,184

43.2

%

Professional fees

826

649

27.3

%

Merger and acquisition expense

133

3,339

-96.0

%

Other operating expense

4,137

3,511

17.8

%

Total noninterest expense

28,877

26,448

9.2

%

Net income before income taxes

20,012

13,107

52.7

%

Income tax expense

4,184

2,238

87.0

%

Net Income

$

15,828

$

10,869

45.6

%

 
Earnings per share - basic

$

1.15

$

0.93

23.7

%

Earnings per share - diluted

$

1.07

$

0.85

25.9

%

Weighted-average common shares outstanding - basic

13,816,997

11,714,668

Weighted-average common shares outstanding - diluted

14,825,489

12,821,757

 
Reconciliation of Net Income (GAAP) to Operating Earnings (Non-GAAP):
GAAP net income reported above

$

15,828

$

10,869

Add: Merger and acquisition expense above

133

3,339

Add: Loss on loans held for sale

145

- -

Subtract: (Gains) on calls of securities held-to-maturity

(3)

- -

Add: Loss on sales of securities available-for-sale

- -

462

Subtract: provision for income taxes associated with non-GAAP adjustments

(63)

(788)

Net Income, excluding above merger and acquisition charges

$

16,040

$

13,882

Earnings per share - basic (excluding merger and acquisition charges)

$

1.16

$

1.18

Earnings per share - diluted (excluding merger and acquisition charges)

$

1.08

$

1.08

 
Return on average assets (non-GAAP operating earnings)

1.11%

1.20%

Return on average equity (non-GAAP operating earnings)

9.45%

11.87%

Efficiency ratio (non-GAAP operating earnings)

56.64%

55.10%

 

FVCBankcorp, Inc.

Average Statements of Condition and Yields on Earning Assets and Interest-Bearing Liabilities

(Dollars in thousands)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

 

12/31/2019

 

 

9/30/2019

 

 

12/31/2018

 

 

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Average

 

 

Balance

 

Yield

 

Balance

 

Yield

 

Balance

 

Yield

Interest-earning assets:
Loans receivable, net of fees (1)
Commercial real estate

$

765,237

4.80

%

$

770,752

4.81

%

$

668,609

4.91

%

Commercial and industrial

111,753

5.95

%

129,174

5.86

%

127,520

5.86

%

Commercial construction

217,318

5.38

%

194,327

5.73

%

148,745

5.81

%

Consumer residential

116,013

4.73

%

122,958

4.98

%

130,222

5.09

%

Consumer nonresidential

23,862

7.29

%

24,149

7.34

%

26,443

7.23

%

Total loans

1,234,183

5.05

%

1,241,360

5.13

%

1,101,539

5.22

%

 
Investment securities (2)(3)

145,730

2.70

%

137,153

2.71

%

136,099

2.69

%

Interest-bearing deposits at other financial institutions

50,484

1.74

%

27,972

2.40

%

67,935

2.08

%

Total interest-earning assets

1,430,397

4.69

%

1,406,485

4.84

%

1,305,573

4.79

%

 
Non-interest earning assets:
Cash and due from banks

10,727

10,221

3,459

Premises and equipment, net

2,022

2,073

2,172

Accrued interest and other assets

80,989

74,685

39,404

Allowance for loan losses

(10,011)

(10,034)

(8,617)

 
Total Assets

$

1,514,124

$

1,483,430

$

1,341,991

 
Interest-bearing liabilities:
Interest checking

$

317,552

1.50

%

$

324,658

1.46

%

$

259,202

1.32

%

Savings and money market

241,912

1.35

%

255,046

1.41

%

303,375

1.18

%

Time deposits

339,054

2.44

%

318,056

2.37

%

302,838

1.89

%

Wholesale deposits

68,787

2.31

%

67,376

2.45

%

33,557

1.79

%

Total interest-bearing deposits

967,305

1.84

%

965,136

1.82

%

898,972

1.47

%

 
Other borrowed funds

15,926

1.77

%

18,814

2.04

%

15,693

2.35

%

Subordinated notes, net of issuance costs

24,474

6.40

%

24,454

6.41

%

24,394

6.42

%

Total interest-bearing liabilities

1,007,705

1.95

%

1,008,404

1.93

%

939,059

1.62

%

 
Noninterest-bearing liabilities:
Noninterest-bearing deposits

303,516

278,354

242,528

Other liabilities

25,323

23,523

5,883

 
Stockholders’ equity

177,580

173,149

154,521

 
Total Liabilities and Stockholders' Equity

$

1,514,124

$

1,483,430

$

1,341,991

 
Net Interest Margin

3.28

%

3.41

%

3.59

%

(1)

Non-accrual loans are included in average balances.

(2)

The average yields for investment securities are reported on a fully taxable-equivalent basis at a rate of 22.5%.

(3)

The average balances for investment securities includes restricted stock.
 
FVCBankcorp, Inc.
Average Statements of Condition and Yields on Earning Assets and Interest-Bearing Liabilities
(Dollars in thousands)
(Unaudited)
 
 
For the Years Ended
12/31/201912/31/2018
AverageAverageAverageAverage
BalanceYieldBalanceYield
Interest-earning assets:
Loans receivable, net of fees (1)
Commercial real estate

$

733,465

4.80

%

$

587,060

4.72

%

Commercial and industrial

127,706

6.14

%

109,475

5.64

%

Commercial construction

192,528

5.62

%

133,691

5.36

%

Consumer residential

125,573

5.07

%

113,643

4.68

%

Consumer nonresidential

26,446

7.50

%

28,014

6.58

%

Total loans

1,205,718

5.16

%

971,883

4.96

%

 
Investment securities (2)(3)

142,751

2.71

%

128,721

2.44

%

Interest-bearing deposits at other financial institutions

34,104

2.07

%

34,193

1.75

%

Total interest-earning assets

1,382,573

4.83

%

1,134,797

4.58

%

 
Non-interest earning assets:
Cash and due from banks

8,606

2,683

Premises and equipment, net

2,134

1,555

Accrued interest and other assets

66,157

28,480

Allowance for loan losses

(9,701)

(8,266)

 
Total Assets

$

1,449,769

$

1,159,249

 
Interest-bearing liabilities:
Interest checking

$

309,938

1.38

%

$

182,532

1.18

%

Savings and money market

252,028

1.45

%

258,462

1.04

%

Time deposits

316,201

2.24

%

265,038

1.61

%

Wholesale deposits

74,715

2.43

%

77,466

1.63

%

Total interest-bearing deposits

952,882

1.77

%

783,498

1.32

%

 
Other borrowed funds

12,235

2.13

%

8,366

2.11

%

Subordinated notes, net of issuance costs

24,445

6.46

%

24,364

6.48

%

Total interest-bearing liabilities

989,562

1.89

%

816,228

1.48

%

 
Noninterest-bearing liabilities:
Noninterest-bearing deposits

270,397

222,972

Other liabilities

19,996

3,057

 
Stockholders’ equity

169,814

116,992

 
Total Liabilities and Stockholders' Equity

$

1,449,769

$

1,159,249

 
Net Interest Margin

3.48

%

3.51

%

(1)Non-accrual loans are included in average balances.
(2)The average yields for investment securities are reported on a fully taxable-equivalent basis at a rate of 22.5%.
(3)The average balances for investment securities includes restricted stock.

 

David W. Pijor, Chairman and Chief Executive Officer
Phone: (703) 436-3802
Email: [email protected]

Patricia A. Ferrick, President
Phone: (703) 436-3822
Email: [email protected]

Source: FVCBankcorp, Inc.