FAIRFAX, VA / ACCESSWIRE / January 31, 2020 / The Freedom Bank of Virginia (OTCQX:FDVA), (the "Bank" or "Freedom") today announced net income of $2,705,217 or $0.37 per diluted share for the year ended December 31, 2019 and net income of $747,808, or $0.10 per diluted share, for the three months ended December 31, 2019.
Joseph J. Thomas, President and CEO, commented "We are pleased with the success of our efforts to reposition the company's brand, re-invest in technology and new products, and return to solid levels of profitability in 2019. We grew assets by 4.51% during the year to $500.39 million and achieved a ROA of 0.55% for 2019 compared to 0.04% last year. Non-interest expenses were down $1.2 million in the year which helped improve our efficiency ratio. We also took steps to improve asset quality and non-accrual loans were cut in half to $1.70 million or 0.42% of total loans at December 31, 2019. We also strengthened capital ratios with Tier One Capital Ratio of 15.3% at year-end which, along with strong reserves and diversified loan mix, give us a large runway for growth and improved profitability in 2020."
Full Year 2019 Highlights include:
Net income for the twelve months ended December 31, 2019 was $2,705,217 or $0.37 per diluted share compared to $191,277 or $0.03 per diluted share for the twelve months ended December 31, 2018;
ROAA was 0.55% for the twelve months ended December 31, 2019 compared to 0.04% for the twelve months ended December 31, 2018;
ROAE was 4.40% for the twelve months ended December 31, 2019 compared to 0.34% for the twelve months ended December 31, 2018;
Total assets were $500.39 million on December 31, 2019, higher by $21.58 million or by 4.51% compared to December 31, 2018;
Total loans increased by $6.10 million or by 1.53% during 2019;
Total deposits decreased by $5.52 million or by 1.38% during 2019. Non-interest bearing demand deposits jumped to comprise 20.40% of total deposits at December 31, 2019 compared to 16.72% of total deposits at December 31, 2018;
Net interest income for all of 2019 was lower by 8.69% compared to 2018. The net interest margin in 2019 was 3.47%, lower by 5 basis points compared to 2018;
Yields on average earning assets increased by 26 basis points to 4.90% in 2019 compared to 4.64% in 2018.
Non-interest expenses for the twelve months ended December 31, 2019 were lower by $1.18 million or by 6.11% compared to non-interest expenses for the same period in 2018;
Efficiency Ratio was 84.34% for the full year 2019, improved from 97.21% for the prior year;
The allowance for loan and lease losses ("ALLL") was 1.05% of loans held-for-investment at December 31, 2019 compared to 1.16% of loans held-for-investment at December 31, 2018;
Asset quality remains strong with the ratio of non-performing assets to total assets at 1.24% as of December 31, 2019 compared to a ratio of 0.69% as of December 31, 2018;
Capital ratios continue to be strong, and above regulatory minimums for well-capitalized banks: Total Risk Based Capital ratio of 16.24%, Tier 1 Risk Based Capital ratio of 15.26%, Common Equity Tier 1 ratio of 15.26% and Tier 1 Leverage ratio of 12.80% at December 31, 2019.
Fourth Quarter Highlights include:
Net income for the fourth quarter was $747,808 or $0.10 per diluted share compared to $932,348 or $0.13 per diluted share for the third quarter of 2019, and net income of $15,250 or $0.00 per diluted share, for the three months ended December 31, 2018;
Return on Average Assets ("ROAA") was 0.59% for the quarter ended December 31, 2019 compared to 0.75% for the prior quarter and 0.01% for the three months ended December 31, 2018;
Return on Average Equity ("ROAE") was 4.66% for the three months ended December 31, 2019 compared to 5.96% for the prior quarter and 0.10% for the three months ended December 31, 2018;
Total loans declined by $15.56 million or by 3.70% during the quarter. Loans held-for-investment decreased by $7.88 million or by 1.96%, while loans held-for-sale decreased by $7.68 million or by 39.72% in the fourth quarter;
Available-for-sale Securities increased by $4.87 million or by 10.83% during the quarter;
Total deposits decreased by $1.44 million or by 0.36% in the fourth quarter. Non-interest bearing demand deposits were relatively flat during the quarter at $80.63 million;
The net interest margin declined by 19 basis points to 3.33% compared to the previous quarter, on lower earning asset yields, partially offset by a reduction in the cost of funds;
The cost of funds declined by 10 basis points in the fourth quarter of 2019, largely due to lower funding costs for borrowings, time deposits and money market deposits;
Non-interest income decreased by 32.48% compared to the previous quarter, primarily due to lower revenue from the sale of mortgage loans during the fourth quarter, stemming from a seasonal decline in mortgage activity resulting in a lower volume of closed loans;
Non-interest expenses decreased by 11.96% compared to the previous quarter, primarily due to lower compensation costs;
The Efficiency Ratio was 82.10% for the quarter ended December 31, 2019, relatively flat compared to 81.39% for the previous quarter;
The Bank recognized no provision for loan losses during the fourth quarter.
Net Interest Income
The Bank recorded net interest income of $4.04 million for the fourth quarter of 2019, a decrease of 4.09% compared to the previous quarter. Net interest income for all of 2019 was lower by 8.69% compared to 2018. The net interest margin in the fourth quarter of 2019 was 3.33%, lower by 19 basis points compared to the previous quarter. The net interest margin in 2019 was 3.47%, lower by 5 basis points compared to 2018.
Page 12 of the earnings release includes a rate-volume analysis that illustrates the changes to net interest income in the fourth quarter of 2019 relative to the prior quarter and changes in net interest income in 2019 compared to 2018. The following factors contributed to the changes in net interest margin during the fourth quarter of 2019 compared to the previous quarter:
Yields on average earning assets decreased by 28 basis points to 4.71% compared to 4.99% in the previous quarter, primarily due to a decrease in loan and investment yields during the fourth quarter, stemming from higher cash balances, loan payoffs and refinancing activity as well as a reduction in the interest rate on excess reserves at the Federal Reserve Bank of Richmond, the 1-month LIBOR rate and the Prime rate during the fourth quarter. Loan yields in the previous quarter were also higher, in part due to recognition of default interest related to a loan recovery during the quarter. The additional yield related to the loan recovery in the third quarter was approximately 10 basis points.
Loan yields decreased by 16 basis points to 5.20% from 5.36% in the previous quarter, while yields on investment securities decreased by 47 basis point to 2.32%, from 2.79% in the previous quarter. Investment yields were lower primarily due to increased premium amortization and a decline in the 1-month LIBOR and the Prime rate.
Cost of funds decreased by 10 basis points to 1.54%, from 1.64% in the previous quarter, primarily due to lower costs related to borrowings and time deposits as well as a reduction in higher cost money market deposit balances.
The following factors contributed to the changes in net interest margin during 2019 compared to 2018:
Loan yields increased by 15 basis points to 5.34% from 5.19% in 2018, while yields on investment securities increased by 3 basis points to 2.69%, from 2.66% in 2018.
Cost of funds increased by 35 basis points to 1.60%, from 1.25% in 2018, primarily due to higher costs related to time deposits.
Non-interest Income
Non-interest income was $1.24 million for the fourth quarter, lower by 32.48% compared to the previous quarter. Non-interest income in the fourth quarter of 2018 was $733,665. The principal contributor to the decrease in non-interest income in the fourth quarter of 2019 compared to the previous quarter was lower gain-on-sale revenue from mortgage loans, stemming from a seasonal decline in mortgage activity resulting in a lower volume of closed loans.
Non-interest income was $5.41 million for the full year 2019 compared to $2.24 million in 2018. The Bank realized $1.18 million of losses on the sale of securities in the third quarter of 2018. Excluding those losses, adjusted non-interest income for the full year 2018 would have been $3.42 million. The increase in non-interest income was driven by higher gain-on-sale revenue from mortgage loans. Gain-on-sale revenue from mortgage loans in 2019 was $4.76 million in 2019 compared to $3.17 million in 2018.
Non-interest Expenses
The Company continued to exercise strong expense control in 2019. Non-interest expenses in the fourth quarter of 2019 decreased by 11.96% compared to the previous quarter and decreased by 6.06% compared to the same period in 2018.
Principal categories of non-interest expenses that changed in the fourth quarter of 2019 were the following:
Compensation costs decreased by 13.91% compared to the previous quarter, primarily due to a decline in commissions paid to mortgage loan officers on lower volume of closed loans and a reduction in salary expense.
Non-interest expenses decreased by 6.11% for the first twelve months of 2019 compared to the same period in 2018. Principal categories of non-interest expenses that changed in 2019 compared to 2018 were the following:
Compensation costs decreased by 2.64% in 2019 compared to the prior year. Compensation costs in 2018 included severance costs of $462,196, recognized in the third and fourth quarters of the year. The compensation costs in 2019 included $175,198 in severance expenses, recognized in the first quarter of 2019.
Professional fees were lower by 48.79% in 2019 compared to 2018, primarily due to a streamlining of vendor agreements, more efficient use of legal services and reduced director fees in 2019 as a result of the board restructuring that occurred in 2018.
Data processing expenses in 2019 were lower by 29.12% compared to the prior year, primarily due to re-negotiation of certain vendor agreements and more efficient utilization of data processing services in 2019.
Insurance expense was reduced due to credits provided by the FDIC in 2019 on deposit insurance assessments to small banks (those with total consolidated assets of less than $10 billion).
Asset Quality
Non-accrual loans were $1.70 million or 0.42% of total loans at the end of the fourth quarter of 2019, compared to $2.18 million or 0.53% of total loans at the end of the prior quarter. As of both December 31, 2019 and September 30, 2019, there were no troubled debt restructurings ("TDRs"). On December 31, 2019 there were $4.53 million of loans that were 90 days or more past due and accruing, equivalent to 1.11% of total loans, compared to $598,863 of loans that were 90 days or more past due and accruing, equivalent to 0.14% of total loans on September 30, 2019. The increase in loans that were more than 90 days past due and accruing was largely related to two credits. The loans are adequately secured and collectability of delinquent payments is highly likely as collections are in process. There was no Other Real Estate Owned ("OREO") on the balance sheet on December 31, 2019 or September 30, 2019. Total non-performing assets (defined as the sum of loans on non-accrual, loans greater than 90 days past due and accruing, loans that were TDRs but not on non-accrual, and OREO assets) were $6.23 million or 1.24% of total assets at December 31, 2019 compared to $2.78 million or 0.55% of total assets, at the end of the previous quarter.
Following an assessment of the collectability of the loans held-for-investment at the end of the fourth quarter, it was determined that the reserve for loan and lease losses was adequate and that an additional provision for loan and lease losses was not necessary. The Bank's ALLL was 1.05% of loans held-for-investment at December 31, 2019, compared to 1.12% of loans held-for-investment at September 30, 2019.
Total Assets
Total assets at December 31, 2019 were $500.39 million compared to $507.39 million on September 30, 2019. Changes in major asset categories during linked quarters were as follows:
Cash balances and deposits with other banks increased by $4.18 million during the quarter.
The available-for-sale securities portfolio increased by $4.87 million compared to September 30, 2019.
Loans held-for-investment decreased by $7.88 million during the quarter.
Loans held-for-sale decreased by $7.68 million during the quarter.
Total Liabilities
Total liabilities at December 31, 2019 were $436.37 million, compared to total liabilities of $444.20 million on September 30, 2019. Total deposits were $395.21 million on December 31, 2019 compared to total deposits of $396.65 million on September 30, 2019. On a linked quarter basis, interest bearing demand deposits increased by $2.40 million, with the bulk of the increase occurring in low cost interest checking balances. Non-interest bearing demand deposits were flat during the quarter at $80.63 million, and comprised 20.40% of total deposits at the end of the quarter, compared to 16.72% of total deposits on December 31, 2018. Federal Home Loan Bank advances decreased by $6.00 million during the quarter, as the bank took advantage of strong balance sheet liquidity to reduce borrowing costs.
Stockholders' Equity and Capital
Stockholders' equity at December 31, 2019 was $64.03 million compared to $63.19 million on September 30, 2019. Additional paid in capital at December 31, 2019 was $58.53 million compared to $58.45 million on September 30, 2019. Accumulated Other Comprehensive Income ("AOCI"), which generally comprises unrealized gains and losses on available-for-sale securities on the balance sheet, increased by $18,566 on lower unrealized losses during the quarter and has increased by $1.09 million since December 31, 2018. Total shares issued and outstanding were 7,221,046 on December 31, 2019 compared to 6,981,602 on December 31, 2018. The book value of the Bank's common stock at December 31, 2019 was $8.86 per share compared to $8.47 per share on December 31, 2018.
As of December 31, 2019, all of the Bank's capital ratios were well above regulatory minimum capital ratios for well capitalized banks. The Bank's capital ratios on December 31, 2019 and December 31, 2018 were as follows:
December 31, 2019
December 31, 2018
Total Capital Ratio
16.24
%
15.85
%
Tier 1 Capital Ratio
15.26
%
14.73
%
Common Equity
Tier 1 Capital Ratio
15.26
%
14.73
%
Leverage Ratio
12.80
%
12.16
%
About Freedom Bank
Freedom Bank is a community-oriented bank with locations in Fairfax, Reston, Chantilly and Vienna, Virginia. Freedom Bank also has a mortgage division headquartered in Chantilly. For information about Freedom Bank's deposit and loan services, visit the Bank's website at www.freedom.bank
Forward Looking Statements
This release contains forward-looking statements, including our expectations with respect to future events that are subject to various risks and uncertainties. Factors that could cause actual results to differ materially from management's projections, forecasts, estimates and expectations include: fluctuation in market rates of interest and loan and deposit pricing, adverse changes in the overall national economy as well as adverse economic conditions in our specific market areas, maintenance and development of well-established and valued client relationships and referral source relationships, the adequacy or inadequacy of our allowance for loan and lease losses, and acquisition or loss of key production personnel. The Bank cautions readers that the list of factors above is not exclusive. The forward-looking statements are made as of the date of this release, and the Bank may not undertake steps to update the forward-looking statements to reflect the impact of any circumstances or events that arise after the date the forward-looking statements are made. In addition, our past results of operations are not necessarily indicative of future performance. Some of the financial tables in this document reflect classifications to accounts to improve consistency in financial reporting.
THE FREEDOM BANK OF VIRGINIA
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Unaudited)
(Audited)
December 31,
September 30,
December 31,
2019
2019
2018
ASSETS
Cash and Due from Banks
$
927,323
$
890,654
$
1,270,559
Interest Bearing Deposits with Banks
24,735,085
20,590,246
14,376,684
Securities Available-for-Sale
49,854,912
44,984,633
48,204,339
Restricted Stock Investments
3,752,750
4,013,750
3,076,000
Loans Held for Sale
11,656,802
19,338,243
4,415,520
Loans Held for Investment
392,941,874
400,817,788
394,080,457
Allowance for Loan Losses
(4,121,692
)
(4,502,835
)
(4,572,393
)
Net Loans
388,820,181
396,314,953
389,508,064
Bank Premises and Equipment, net
1,480,535
1,547,008
1,748,935
Other Real Estate Owned
–
–
–
Accrued Interest Receivable
1,278,037
1,252,014
1,229,534
Deferred Tax Asset
904,010
779,577
1,247,513
Bank-Owned Life Insurance
12,783,605
12,686,878
12,401,317
Other Assets
4,199,435
4,989,323
1,336,522
Total Assets
$
500,392,674
$
507,387,279
$
478,814,987
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Deposits
Demand deposits
Non-interest bearing
$
80,630,053
$
80,916,899
$
67,012,857
Interest bearing
112,605,618
110,200,698
128,403,358
Savings deposits
2,153,939
2,726,046
3,023,239
Time deposits
199,821,006
202,808,547
202,292,311
Total Deposits
395,210,616
396,652,190
400,731,765
Federal Home Loan Bank advances
35,857,143
41,857,143
17,142,857
Other Liabilities
4,864,913
4,808,531
1,607,491
Accrued interest payable
433,586
882,971
218,537
Total Liabilities
436,366,258
444,200,835
419,700,650
Stockholders' Equity
Preferred stock, $0.01 par value, 5,000,000 shares authorized;
0 shares issued and outstanding, 2019 and 2018
–
–
–
Common stock, $0.01 par value, 25,000,000 shares:
23,000,000 shares voting and 2,000,000 shares non-voting.
Voting Common Stock:
6,548,046, 6,538,396 and 6,423,602 shares issued and outstanding
at December 31, September 30, 2019 and December 31, 2018, respectively
(includes 120,500, 120,500 and 115,000 unvested shares at December 31,
September 30, 2019 and December 31, 2018 respectively)
64,275
64,175
63,086
Non-Voting Common Stock:
673,000 shares issued and outstanding December 31, September 30, 2019
and December 31 2018
6,730
6,730
6,730
Additional paid-in capital
58,526,913
58,453,416
57,416,068
Accumulated other comprehensive loss, net
(29,275
)
(47,841
)
(1,124,101
)
Retained earnings
5,457,772
4,709,964
2,752,554
Total Stockholders' Equity
64,026,416
63,186,444
59,114,337
Total Liabilities and Stockholders' Equity
$
500,392,674
$
507,387,279
$
478,814,987
THE FREEDOM BANK OF VIRGINIA
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Unaudited)
(Unaudited)
For the three
For the three
For the twelve
For the twelve
months ended
months ended
months ended
months ended
December 31, 2019
December 31, 2018
December 31, 2019
December 31, 2018
Interest Income
Interest and fees on loans
$
5,345,417
$
5,320,269
$
21,113,850
$
21,107,977
Interest on investment securities
278,164
337,702
1,369,822
1,740,241
Interest on Federal funds sold
88,239
174,693
391,377
484,390
Total Interest Income
5,711,820
5,832,664
22,875,048
23,332,608
Interest Expense
Interest on deposits
1,513,662
1,457,042
6,207,144
5,352,235
Interest on borrowings
162,502
89,481
545,141
322,373
Total Interest Expense
1,676,164
1,546,524
6,752,285
5,674,608
Net Interest Income
4,035,657
4,286,140
16,122,764
17,658,000
Provision for Loan Losses
–
406,000
194,500
406,000
Net Interest Income after
Provision for Loan Losses
4,035,657
3,880,140
15,928,264
17,252,000
Non-Interest Income
Gain on sale of mortgage loans
1,097,693
668,073
4,763,651
3,168,195
Service charges and other income
45,300
43,196
156,467
187,892
Gain(Loss) on sale of securities
–
–
105,722
(1,181,108
)
Increase in cash surrender value of bank-
owned life insurance
96,727
22,396
382,288
63,171
Total Non-interest Income
1,239,720
733,665
5,408,128
2,238,150
Non-Interest Expenses
Officer and employee compensation
and benefits
2,637,977
2,824,477
11,347,119
11,654,250
Occupancy expense
293,058
269,963
1,142,845
1,098,985
Equipment and depreciation expense
261,871
172,048
891,384
664,284
Insurance expense
10,760
78,345
118,226
438,813
Professional fees
278,594
460,078
1,037,660
2,026,109
Data and item processing
189,680
312,108
885,836
1,249,830
Advertising
113,194
57,289
336,282
245,294
Franchise taxes and State Assessment Fees
175,920
160,647
629,989
635,162
Mortgage fees and settlements
200,192
95,353
843,191
498,411
Other operating expense
169,743
179,851
927,423
830,157
Total Non-interest Expenses
4,330,988
4,610,159
18,159,953
19,341,296
Income before Income Taxes
944,389
3,645
3,176,438
148,854
Income Tax Expense
196,581
(11,605
)
471,221
(42,423
)
Net Income
$
747,808
$
15,250
$
2,705,217
$
191,277
Earnings per Common Share – Basic
$
0.10
$
0.00
$
0.38
$
0.03
Earnings per Common Share – Diluted
$
0.10
$
0.00
$
0.37
$
0.03
Weighted-Average Common Shares
Outstanding – Basic
7,212,568
7,085,636
7,144,052
6,751,251
Weighted-Average Common Shares
Outstanding – Diluted
7,272,228
7,207,759
7,226,571
6,948,844
THE FREEDOM BANK OF VIRGINIA
CONSOLIDATED STATEMENTS OF OPERATIONS
For the three
For the three
For the three
For the three
For the three
months ended
months ended
months ended
months ended
months ended
December 31, 2019
September 30, 2019
June 30, 2019
March 31, 2019
December 31, 2018
Interest Income
Interest and fees on loans
$
5,345,417
$
5,541,462
$
5,022,252
$
5,204,718
$
5,320,254
Interest on investment securities
278,164
343,288
381,352
367,017
337,702
Interest on Federal funds sold and Other
88,239
82,831
94,979
125,328
174,693
Total Interest Income
5,711,820
5,967,581
5,498,583
5,697,063
5,832,649
Interest Expense
Interest on deposits
1,513,662
1,585,209
1,606,953
1,501,319
1,457,042
Interest on borrowings
162,502
174,810
120,696
87,132
89,481
Total Interest Expense
1,676,164
1,760,019
1,727,649
1,588,451
1,546,523
Net Interest Income
4,035,657
4,207,562
3,770,934
4,108,612
4,286,126
Provision for Loan Losses
–
47,000
147,500
–
406,000
Net Interest Income after
Provision for Loan Losses
4,035,657
4,160,562
3,623,434
4,108,612
3,880,126
Non-Interest Income
Gain on sale of mortgage loans
1,097,693
1,702,767
1,168,251
794,939
668,073
Service charges and other income
45,300
36,275
32,462
42,431
43,196
Gains on sale of securities
–
–
103,034
2,688
–
Increase in cash surrender value of bank-
owned life insurance
96,727
97,022
96,324
92,215
22,396
Total Non-interest Income
1,239,720
1,836,064
1,400,071
932,273
733,665
Non-Interest Expenses
Officer and employee compensation
and benefits
2,637,977
3,064,244
2,711,906
2,932,993
2,824,477
Occupancy expense
293,058
285,798
288,213
275,776
269,963
Equipment and depreciation expense
261,871
216,275
277,717
185,521
172,048
Insurance expense
10,760
(26,872
)
77,984
77,984
78,345
Professional fees
278,594
297,947
243,880
323,358
460,078
Data and item processing
189,680
256,535
187,073
252,547
312,108
Advertising
113,194
63,543
124,276
35,269
57,289
Franchise taxes and State Assessment Fees
175,920
154,265
98,717
141,887
160,647
Mortgage fees and settlements
200,192
312,346
198,771
131,881
95,353
Other operating expense
169,743
295,082
185,124
158,927
179,851
Total Non-interest Expenses
4,330,988
4,919,163
4,393,661
4,516,143
4,610,159
Income before Income Taxes
944,389
1,077,463
629,844
524,742
3,645
Income Tax Expense
196,581
145,115
120,769
8,756
(11,605
)
Net Income
$
747,808
$
932,348
$
509,075
$
515,986
$
15,250
Earnings per Common Share – Basic
$
0.10
$
0.13
$
0.07
$
0.07
$
0.00
Earnings per Common Share – Diluted
$
0.10
$
0.13
$
0.07
$
0.07
$
0.00
Weighted-Average Common Shares
Outstanding – Basic
7,212,568
7,150,649
7,114,190
7,097,635
7,085,636
Weighted-Average Common Shares
Outstanding – Diluted
7,272,228
7,194,786
7,177,984
7,173,656
7,207,759
Average Balances, Income and Expenses, Yields and Rates
(Unaudited)
Three Months Ended
Three Months Ended
December 31, 2019
September 30, 2019
Average Balance
Income/Expense
Yield
Average Balance
Income/Expense
Yield
Assets
Cash
$
25,022,661
$
88,239
1.40
%
$
15,079,084
$
82,831
2.18
%
Investments (Tax Exempt)
4,494,698
38,432
4,481,837
38,451
Investments (Taxable)
44,496,212
248,253
45,525,802
312,913
Total Investments
48,990,910
286,685
2.32
%
50,007,639
351,364
2.79
%
Loans (Tax Exempt)
4,561,638
61,239
4,590,156
61,620
Loans (Taxable)
404,433,331
5,297,040
406,752,716
5,492,782
Total Loans
408,994,969
5,358,279
5.20
%
411,342,872
5,554,402
5.36
%
Earning Assets
483,008,540
5,733,203
4.71
%
476,429,595
5,988,597
4.99
%
Assets
$
500,326,991
$
494,059,141
Liabilities
Interest Checking
$
14,030,639
14,184
0.40
%
$
10,544,633
14,341
0.54
%
Money Market
88,595,320
293,646
1.31
%
94,166,514
328,272
1.38
%
Savings
2,272,908
1,146
0.20
%
2,538,392
1,280
0.20
%
Time Deposits
201,332,511
1,204,686
2.37
%
202,523,113
1,241,316
2.43
%
Interest Bearing Deposits
306,231,378
1,513,662
1.96
%
309,772,652
1,585,209
2.03
%
FHLB Borrowings
39,890,991
162,502
1.62
%
37,231,599
174,811
1.86
%
Interest Bearing Liabilities
346,122,369
1,676,164
1.92
%
347,004,251
1,760,020
2.01
%
Non Interest Bearing Deposits
$
84,845,763
$
79,607,547
Cost of Funds
1.54
%
1.64
%
Net Interest Margin1
$
4,057,039
3.33
%
$
4,228,577
3.52
%
Shareholders Equity
$
63,634,670
$
62,102,356
1 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets
Average Balances, Income and Expenses, Yields and Rates
(Unaudited)
Three Months Ended
Three Months Ended
Twelve Months Ended
Twelve Months Ended
December 31, 2019
Income /
December 31, 2018
Income /
December 31, 2019
Income /
December 31, 2018
Income /
Average Balance
Expense
Yield
Average Balance
Expense
Yield
Average Balance
Expense
Yield
Average Balance
Expense
Yield
Assets
Cash
$
25,022,661
$
88,239
1.40
%
$
32,879,357
$
174,693
2.11
%
$
20,003,596
$
391,377
1.96
%
$
27,740,961
$
484,390
1.75
%
Investments (Tax Exempt)
4,494,698
38,432
4,501,710
44,124
4,499,634
158,468
23,078,984
736,023
Investments (Taxable)
44,496,212
248,253
47,114,408
302,844
47,663,085
1,244,632
48,066,870
1,158,783
Total Investments
48,990,910
286,685
2.32
%
51,616,118
346,968
2.67
%
52,162,719
1,403,100
2.69
%
71,145,854
1,894,806
2.66
%
Loans (Tax Exempt)
4,561,638
61,239
–
–
3,610,668
196,377
–
–
Loans (Taxable)
404,433,331
5,297,040
404,471,545
5,320,254
396,543,751
21,152,158
407,025,119
21,107,977
Total Loans
408,994,969
5,358,279
5.20
%
404,471,545
5,320,254
5.22
%
400,154,419
21,348,535
5.34
%
407,025,119
21,107,977
5.19
%
Earning Assets
483,008,540
5,733,203
4.71
%
488,967,020
5,841,915
4.74
%
472,320,734
23,143,013
4.90
%
505,911,934
23,487,172
4.64
%
Assets
$
500,326,991
$
495,545,951
$
490,210,976
$
511,583,623
Liabilities
Interest Checking
$
14,030,639
14,184
0.40
%
$
6,493,346
25,092
1.53
%
$
9,650,807
46,997
0.49
%
$
6,214,429
48,720
0.78
%
Money Market
88,595,320
293,646
1.31
%
138,479,123
448,482
1.28
%
102,010,117
1,404,792
1.38
%
162,634,172
2,037,149
1.25
%
Savings
2,272,908
1,146
0.20
%
2,447,627
1,233
0.20
%
2,527,243
5,041
0.20
%
2,245,599
4,591
0.20
%
Time Deposits
201,332,511
1,204,686
2.37
%
199,890,149
982,234
1.95
%
200,367,159
4,750,313
2.37
%
195,288,881
3,261,775
1.67
%
Interest Bearing Deposits
306,231,378
1,513,662
1.96
%
347,310,244
1,457,041
1.66
%
314,555,326
6,207,144
2.04
%
366,383,081
5,352,235
1.46
%
FHLB Borrowings
39,890,991
162,502
1.62
%
17,211,379
89,460
2.06
%
29,106,124
545,141
1.87
%
16,154,649
322,373
2.00
%
Interest Bearing Liabilities
346,122,369
1,676,164
1.92
%
364,521,623
1,546,501
1.68
%
343,661,450
6,752,285
1.96
%
382,537,730
5,674,608
1.48
%
Non Interest Bearing Deposits
$
84,845,763
$
70,149,557
$
78,699,921
$
70,057,877
Cost of Funds
1.54
%
1.41
%
1.60
%
1.25
%
Net Interest Margin1
$
4,057,039
3.33
%
$
4,295,414
3.49
%
$
16,390,728
3.47
%
$
17,812,564
3.52
%
Shareholders Equity
$
63,634,670
$
58,383,853
$
61,518,809
$
55,592,217
ROAA
0.59
%
0.01
%
0.55
%
0.04
%
ROAE
4.66
%
0.10
%
4.40
%
0.34
%
1 Net interest margin is calculated as fully taxable equivalent net interest income divided by average earning assets and represents the Bank's net yield on its earning assets
Rate Volume Analysis
Three Months Ended December 31, 2019
Twelve Months Ended December 31, 2019
compared to
compared to
Three Months Ended September 30, 2019
Twelve Months Ended December 31, 2018
Interest Income
Rate
Volume
Net Change
Rate
Volume
Net Change
Interest Bearing Deposits at Banks
$
(49,212
)
$
54,621
$
5,409
$
42,091
$
(135,104
)
$
(93,013
)
Investment Securities
$
(57,535
)
$
(7,144
)
$
(64,679
)
$
13,867
$
(505,572
)
$
(491,705
)
Loans
$
(164,419
)
$
(31,704
)
$
(196,123
)
$
596,867
$
(356,309
)
$
240,558
Earning Assets
$
(255,393
)
$
(344,160
)
Interest Expense
Deposits
Interest Checking
$
(4,898
)
$
4,741
$
(157
)
$
(28,664
)
$
26,941
$
(1,723
)
Money Market
$
(15,882
)
$
(18,743
)
$
(34,625
)
$
126,018
$
(759,374
)
$
(633,356
)
Savings
$
(0
)
$
(134
)
$
(134
)
$
(128
)
$
576
$
448
Time Deposits
$
(27,934
)
$
(8,696
)
$
(36,630
)
$
1,435,184
$
54,353
$
1,489,537
FHLB Borrowings
$
(24,795
)
$
12,486
$
(12,309
)
$
(35,685
)
$
258,452
$
222,767
Interest Paying Liabilities
$
(83,855
)
$
1,077,673
Net Interest Income
$
(171,538
)
$
(1,421,833
)
Selected Financial Data by Quarter Ended:
(Unaudited)
Balance Sheet Ratios
December 31, 2019
September 30, 2019
June 30, 2019
March 31, 2019
December 31, 2018
Loans to Deposits
102.38
%
105.93
%
101.19
%
98.18
%
99.44
%
Income Statement Ratios (Quarterly)
Return on Average Assets (ROAA)
0.59
%
0.75
%
0.42
%
0.43
%
0.01
%
Return on Average Equity (ROAE)
4.66
%
5.96
%
3.36
%
3.51
%
0.10
%
Efficiency Ratio
82.10
%
81.39
%
84.97
%
89.59
%
91.84
%
Net Interest Margin1
3.33
%
3.52
%
3.27
%
3.60
%
3.49
%
Yield on Average Earning Assets
4.71
%
4.99
%
4.76
%
4.99
%
4.74
%
Yield on Securities
2.32
%
2.79
%
2.80
%
2.83
%
2.67
%
Yield on Loans
5.20
%
5.36
%
5.17
%
5.42
%
5.22
%
Cost of Funds
1.54
%
1.64
%
1.66
%
1.54
%
1.41
%
Noninterest income to Total Revenue
23.50
%
30.38
%
27.08
%
18.49
%
14.62
%
Per Share Data
Tangible Book Value
$
8.86
$
8.76
$
8.60
$
8.48
$
8.47
Share Price Data
Closing Price
$
10.45
$
9.95
$
9.98
$
10.00
$
10.23
Book Value Multiple
118
%
114
%
116
%
116
%
121
%
Common Stock Data
Outstanding Shares at End of Period
7,221,046
7,211,046
7,122,102
7,112,102
7,096,602
Weighted Average shares outstanding, basic
7,212,568
7,150,649
7,114,190
7,097,635
7,085,636
Weighted Average shares outstanding, diluted
7,272,228
7,194,786
7,177,984
7,173,656
7,207,759
Capital Ratios
Tier 1 Leverage ratio
12.80
%
12.80
%
12.71
%
12.61
%
12.16
%
Common Equity Tier 1 ratio
15.26
%
14.79
%
14.91
%
15.28
%
14.73
%
Tier 1 Risk Based Capital ratio
15.26
%
14.79
%
14.91
%
15.28
%
14.73
%
Total Risk Based Capital ratio
16.24
%
15.84
%
15.98
%
16.42
%
15.85
%
Credit Quality
Net Charge-offs to Average Loans
0.09
%
0.00
%
0.06
%
0.02
%
0.03
%
Total Non-performing Loans to Total Loans
1.54
%
0.67
%
0.79
%
0.80
%
0.83
%
Total Non-performing Assets to Total Assets
1.24
%
0.55
%
0.65
%
0.64
%
0.69
%
Nonaccrual Loans to Total Loans
0.42
%
0.53
%
0.76
%
0.65
%
0.71
%
Allowance for Loan and Lease Losses to loans held-for-investment
1.05
%
1.12
%
1.14
%
1.19
%
1.16
%
Contact:
Joseph J. Thomas
President & Chief Executive Officer
703-667-4161: Phone
jthomas@freedom.bank: Email
SOURCE: Freedom Bank of VA
ReleaseID: 574760