Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
First National Corp
First National Corporation Reports First Quarter 2026 Earnings
Business
2h ago
22 min read

First National Corporation Reports First Quarter 2026 Earnings

news images

STRASBURG, Va., April 30, 2026 (GLOBE NEWSWIRE) -- First National Corporation (the “Company” or “First National”) (NASDAQ: FXNC), the bank holding company of First Bank (the “Bank”), reported consolidated net income of $4.9 million and basic and diluted earnings per common share of $0.54 for the first quarter ended March 31, 2026.

“After a slow start to the first quarter, loan production picked up in March and lifted loan balances for the quarter. Deposit flows were also strong in the quarter with an eight percent annualized growth rate. We were excited to see our recently hired bankers teaming up with our legacy bankers to produce solid success on both sides of the balance sheet. With fewer days, the first quarter is typically the most challenging of the year for profitability, yet we were pleased to exceed our budgeted metrics for earnings, deposits, loans, and asset quality.  We expect that the loan production late in the quarter will reap benefits going forward and we will begin the year with good momentum.” said Scott C. Harvard, President and Chief Executive Officer of First National.

FINANCIAL HIGHLIGHTS FOR FIRST QUARTER 2026

 

Diluted earnings per share of $0.54 per share, compared to $0.18 one year prior, and $0.61 in the previous quarter

 

Adjusted diluted earnings per share(1) of $0.54 per share, compared to $0.35 one year prior adjusted for merger expenses

 

Return on average assets of 0.98% compared to 0.32% one year prior, and 1.06% in the previous quarter

 

Return on average equity of 10.51% compared to 3.85% one year prior, and 11.86% in the previous quarter

 

Tax equivalent(1) net interest margin of 3.99%, up from 3.77% one year prior, and 3.95% in the previous quarter

 

Asset quality improved with non-performing assets declining to 0.21% of total assets

 

Net loan growth of $14.7 million for the quarter, a 4.0% annualized growth rate

 

Deposit growth of $37.7 million, an 8.4% annualized growth rate, in lower cost demand deposits and interest-bearing checking, money market, and savings accounts.  Time deposits declined slightly during the quarter

 

Noninterest bearing deposits of $524.3 million, or 29% of deposits, contributed to our low funding cost


NET INTEREST INCOME

For the first quarter of 2026, the Company’s net interest margin fully tax equivalent ("FTE")(1) was 3.99%, compared to 3.95% for the fourth quarter of 2025 and 3.77% in the first quarter of 2025. The Company’s net interest margin (FTE)(1) for the first quarter of 2026 includes the impact of acquisition accounting fair value adjustments. Net accretion income related to acquisition accounting was $211 thousand, a 4-basis point incremental increase to the net interest margin for the first quarter ended March 31, 2026. Prior period acquisition accounting resulted in net accretion income of $201 thousand, or a 5-basis point incremental increase to the net interest margin for the quarter ended December 31, 2025, and net amortization expense of $36 thousand, or a one basis point incremental decrease to the net interest margin for the first quarter ended March 31, 2025.

Earning asset yields for the first quarter of 2026 decreased 4-basis points to 5.20% compared to the fourth quarter of 2025. For the first quarter of 2026, net interest income was $18.8 million, a decrease of $276 thousand from $19.0 million in the fourth quarter of 2025 due to a decrease in average interest-earning assets.  Loan growth occurred late in the first quarter of 2026 and was negative in the first two months of the quarter, limiting interest income growth for the quarter.

The quarterly impact of acquisition accretion and amortization is reflected in the following table (dollars in thousands):

For the quarter ended:

 

Mar 31, 2026

 

 

Dec 31, 2025

 

 

Mar 31, 2025

 

Loans

 

$

294

 

 

$

283

 

 

$

(194

)

Deposits

 

 

(10

)

 

 

(10

)

 

 

443

 

Borrowings

 

 

(73

)

 

 

(72

)

 

 

(285

)

 

 

$

211

 

 

$

201

 

 

$

(36

)


ALLOWANCE AND PROVISION FOR CREDIT LOSSES

The Company recorded a $450 thousand provision for credit losses in the first quarter of 2026, compared to $951 thousand for the fourth quarter of 2025. The first quarter provision was comprised of a $521 thousand provision for credit losses on loans, a $56 thousand reduction in provision for credit losses on unfunded commitments, and a $15 thousand reduction in the credit losses on securities.  Net charge-offs totaled $542 thousand in the first quarter of 2026, compared to net charge-offs of $651 thousand in the fourth quarter of 2025 and net charge-offs of $2.4 million in the first quarter of 2025.

The allowance for credit losses on loans totaled $14.7 million, or 1.00% of total loans on March 31, 2026, compared to $14.7 million, or 1.02% of total loans on December 31, 2025, and $14.7 million, or 1.02% of total loans on March 31, 2025. The decrease in allowance for credit losses to total loans from the prior period is primarily driven by lower individually analyzed loans balances following charge-offs recorded during the quarter. The allowance for credit losses to non-performing assets coverage increased to 331% on March 31, 2026, compared to 316% on December 31, 2025, and 303% on March 31, 2025.

NONINTEREST INCOME AND EXPENSE

Noninterest income decreased $1.2 million to $3.8 million for the first quarter of 2026 from $5.0 million in the prior quarter. This decrease was primarily due to a one-time recovery, recognized in the prior period, of $895 thousand related to an acquired loan that was charged off prior to the acquisition of Touchstone Bank. The decrease in noninterest income includes additional decreases in income from bank owned life insurance, decreases in ATM and check card income, and decreases in brokered mortgage fees compared to the prior quarter.

Adjusted operating noninterest income(1), which excludes the loan recovery ($895 thousand in the fourth quarter of 2025), decreased $299 thousand to $3.8 million for the first quarter of 2026 from $4.1 million in the prior quarter, due to nominal decreases in income from bank owned life insurance, in ATM and check card income, and in brokered mortgage fees.

Noninterest expense decreased $143 thousand to $16.0 million for the first quarter of 2026 from $16.1 million in the prior quarter. Decreases in other operating expenses, merger expenses, data processing expense, and equipment expense were partially offset by the increase in salaries and employee benefits. Merger expenses in the prior quarter were incurred due to the one-time early lease termination of $127 thousand for the now closed Raleigh loan production office acquired in the Touchstone Bank merger.

Adjusted operating noninterest expense(1), which excludes the Raleigh LPO lease termination in the fourth quarter of 2025 and amortization of intangible assets ($434 thousand in the first quarter of 2026 and $442 thousand in the fourth quarter of 2025), decreased $8 thousand to $15.5 million for the first quarter of 2026 from $15.6 million in the prior quarter, due to decreases in equipment expense, data processing expense, and other operating expense that were offset by increases in salaries and employee benefits.

INCOME TAXES

Income tax expense was $1.2 million for the first quarter of 2026, compared to $1.4 million for the fourth quarter of 2025.  The effective tax rate of 19.5% for the first quarter of 2026 decreased from 20.2% in the fourth quarter of 2025.  This decreased effective tax rate in the first quarter was driven by the impact of nondeductible merger expenses in the prior quarter.

BALANCE SHEET

On March 31, 2026, total assets were $2.076 billion, an increase of $37.8 million or 1.9% (7.5% annualized) from December 31, 2025, and an increase of $42.5 million or 2.1% (8.5% annualized) from March 31, 2025. Total assets increased from the prior quarter due to loan growth and increased cash and cash equivalents, and the increase from the prior year was driven by loan growth and additional investment in securities available for sale.

On March 31, 2026, loans held for investment ("LHFI") net of allowance totaled $1.450 billion, an increase of $14.7 million or 4.0% annualized from $1.435 billion on December 31, 2025, and an increase of $13.8 million or 4.0% annualized from March 31, 2025. Loans grew in the first quarter of 2026 due to higher new loan production.

On March 31, 2026, total investments were $324.6 million, a decrease of $1.5 million or 0.5% from December 31, 2025, and an increase of $50.9 million or 18.6% from March 31, 2025. Available for sale ("AFS") securities totaled $217.7 million on March 31, 2026, and $217.5 million on December 31, 2025, and $161.0 million on March 31, 2025. The increase compared to the prior year was driven by security purchases exceeding portfolio cashflows and utilization of excess cash from the Touchstone Bank acquisition. Total net unrealized losses on the AFS securities portfolio were $16.2 million on March 31, 2026, compared to $14.8 million on December 31, 2025, and $20.1 million on March 31, 2025. Held to maturity securities are carried at amortized cost and totaled $101.3 million on March 31, 2026, $102.9 million on December 31, 2025, and $108.3 million on March 31, 2025.

On March 31, 2026, total deposits were $1.837 billion, an increase of $37.7 million or 2.1% from the prior quarter, and an increase of $12.3 million or 0.7% from March 31, 2025. Overall, the deposit balances were relatively stable in comparison with the prior quarter and the prior year with increases primarily in savings and interest-bearing demand deposits. There were $25.0 million in other borrowings with the Federal Home Loan Bank on March 31, 2026, and December 31, 2025, compared to no other borrowings on March 31, 2025.

LIQUIDITY

Liquidity sources available to the Bank, including interest-bearing deposits in banks, unpledged securities available for sale, at fair value, and available lines of credit totaled $764.2 million on March 31, 2026, $743.0 million on December 31, 2025, and $800.2 million on March 31, 2025.

The Bank maintains liquidity to fund loan growth and to meet potential demand from deposit customers, including potential volatile deposits. The estimated amount of uninsured customer deposits totaled $558.9 million on March 31, 2026, $538.2 million on December 31, 2025, and $549.3 million on March 31, 2025. Excluding municipal deposits that have collateral pledged, the estimated amount of uninsured customer deposits totaled $461.3 million on March 31, 2026, $448.8 million on December 31, 2025, and $458.7 million on March 31, 2025.

ASSET QUALITY

Overall non-performing assets ("NPAs") improved over the prior period and prior year as previously reserved loans were charged off in the first quarter of 2026. Management classifies NPAs as non-accrual loans and other real estate owned ("OREO"). The Bank had no OREO on March 31, 2026, December 31, 2025, or March 31, 2025. NPAs as a percentage of total loans declined to 0.30% on March 31, 2026, down from 0.32% on December 31, 2025, and down from 0.34% on March 31, 2025. NPAs decreased by $209 thousand to $4.4 million on March 31, 2026, compared to $4.7 million on December 31, 2025, and $4.9 million on March 31, 2025.

There were no loans past due over 90 days or more and still accruing interest on March 31, 2026, December 31, 2025, or March 31, 2025. Loans past-due 30-89 days and still accruing interest increased to $5.0 million, or 0.34% of total loans on March 31, 2026, compared to $3.8 million, or 0.26% of total loans on December 31, 2025, and $5.0 million, or 0.35%, of total loans on March 31, 2025.  The health care provider portfolio balance continues to decline with $9.1 million in loan balances and $3.7 million in unamortized premiums. The portfolio has loans totaling $1.8 million currently on non-accrual that are specifically reserved for $1.2 million.

CAPITAL

During the first quarter of 2026, the Company declared and paid cash dividends of $0.17 per common share, compared to $0.17 in the fourth quarter of 2025 and $0.155 in the first quarter of 2025. Tangible book value per share(1) grew to $19.11 at March 31, 2026, from $18.83 per share at December 31, 2025, and $16.81 at March 31, 2025.

The following table provides capital ratios and values for the periods ended:

First National Corporation(2)

Mar 31, 2026

 

Dec 31, 2025

 

Mar 31, 2025

 

Total risk-based capital ratio

 

14.64

%

 

14.53

%

 

14.58

%

Tier 1 risk-based capital ratio

 

13.06

%

 

12.93

%

 

12.07

%

Common equity Tier 1 capital ratio

 

12.44

%

 

12.30

%

 

11.44

%

Leverage ratio

 

9.65

%

 

9.29

%

 

8.78

%

Tangible common equity to tangible assets(1)

 

8.39

%

 

8.41

%

 

7.50

%

Tangible book value per share(1)

$

19.11

 

$

18.83

 

$

16.81

 

 

 

 

 

 

 

 

 

 

 

First Bank

Mar 31, 2026

 

Dec 31, 2025

 

Mar 31, 2025

 

Total risk-based capital ratio(3)

 

13.75

%

 

13.64

%

 

12.44

%

Tier 1 risk-based capital ratio(3)

 

12.73

%

 

12.59

%

 

11.39

%

Common equity Tier 1 capital ratio(3)

 

12.73

%

 

12.59

%

 

11.39

%

Leverage ratio(3)

 

9.38

%

 

9.13

%

 

8.28

%

Tangible common equity to tangible assets(1)

 

8.49

%

 

8.51

%

 

7.35

%


ABOUT FIRST NATIONAL CORPORATION

First National Corporation (NASDAQ: FXNC) is the parent company and bank holding company of First Bank, a community bank that first opened for business in 1907 in Strasburg, Virginia. The Bank offers loan and deposit products and services through its bankers, consumer and business mobile banking platforms, a network of ATMs located throughout its market area, a loan production office, a customer service center in a retirement community, and thirty-three banking office locations located throughout the Shenandoah Valley, the Roanoke Valley, the Richmond MSA, the south-central regions of Virginia, and in northern North Carolina. In addition to providing traditional banking services, the Bank operates a wealth management division under the name First Bank Wealth Management. First Bank also owns First Bank Financial Services, Inc., which owns an interest in an entity that provides title insurance services.

NON-GAAP FINANCIAL MEASURES

In addition to financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), the Company uses certain non-GAAP financial measures that provide useful information for financial and operational decision making, evaluating trends, and comparing financial results to other financial institutions. The non-GAAP financial measures presented in this document include adjusted operating net income, adjusted operating non-interest expense, adjusted operating non-interest income, adjusted basic and diluted earnings per share, adjusted return on average assets, adjusted return on average equity, pre-provision pre-tax earnings, adjusted pre-provision pre-tax earnings, fully taxable equivalent interest income, the net interest margin, the efficiency ratio, tangible book value per share, and tangible common equity to tangible assets.

The Company believes certain non-GAAP financial measures enhance the understanding of its business and performance. Non-GAAP financial measures are supplemental and not a substitute for, or more important than, financial measures prepared in accordance with GAAP and may not be comparable to those reported by other financial institutions. A reconciliation of non-GAAP financial measures to the most directly comparable GAAP financial measure is included at the end of this release.

FORWARD-LOOKING STATEMENTS

Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements relate to the Company’s plans, objectives, expectations and intentions and other statements that are not historical facts, and other statements identified by words such as “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “targets,” "will," "continue," and “projects,” as well as similar expression. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance, or achievements will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are subject to a number of risks and uncertainties. For details on factors that could affect expectations, future events, or results, see the risk factors and other cautionary language included in First National’s Annual Report on Form 10-K for the year ended December 31, 2025 and other filings with the Securities and Exchange Commission (the “SEC”).

CONTACTS

Scott C. Harvard

 

Brad E. Schwartz

President and CEO

 

Executive Vice President and CFO

(540) 545-7695

 

(540) 465-6130

sharvard@fbvirginia.com

 

bschwartz@fbvirginia.com


FIRST NATIONAL CORPORATION
Performance Summary
(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

Income Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and dividend income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

 

$

21,017

 

 

$

21,513

 

 

$

21,430

 

 

$

21,594

 

 

$

20,639

 

Interest on deposits in banks

 

 

1,170

 

 

 

1,618

 

 

 

1,733

 

 

 

1,891

 

 

 

1,671

 

Interest on federal funds sold

 

 

 

 

 

1

 

 

 

1

 

 

 

 

 

 

39

 

Taxable interest on securities

 

 

1,786

 

 

 

1,734

 

 

 

1,562

 

 

 

1,313

 

 

 

1,314

 

Tax-exempt interest on securities

 

 

292

 

 

 

292

 

 

 

296

 

 

 

298

 

 

 

300

 

Dividends

 

 

64

 

 

 

66

 

 

 

65

 

 

 

69

 

 

 

59

 

Total interest and dividend income

 

$

24,329

 

 

$

25,224

 

 

$

25,087

 

 

$

25,165

 

 

$

24,022

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits

 

$

5,414

 

 

$

5,929

 

 

$

6,246

 

 

$

6,080

 

 

$

6,038

 

Interest on subordinated debt

 

 

168

 

 

 

273

 

 

 

479

 

 

 

468

 

 

 

467

 

Interest on junior subordinated debt

 

 

66

 

 

 

67

 

 

 

67

 

 

 

66

 

 

 

66

 

Interest on other borrowings

 

 

5

 

 

 

3

 

 

 

 

 

 

3

 

 

 

 

Total interest expense

 

$

5,653

 

 

$

6,272

 

 

$

6,792

 

 

$

6,617

 

 

$

6,571

 

Net interest income

 

$

18,676

 

 

$

18,952

 

 

$

18,295

 

 

$

18,548

 

 

$

17,451

 

Provision for credit losses

 

 

450

 

 

 

951

 

 

 

193

 

 

 

911

 

 

 

832

 

Net interest income after provision for credit losses

 

$

18,226

 

 

$

18,001

 

 

$

18,102

 

 

$

17,637

 

 

$

16,619

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service charges on deposit accounts

 

$

924

 

 

$

937

 

 

$

985

 

 

$

1,020

 

 

$

1,013

 

ATM and check card fees

 

 

1,047

 

 

 

1,124

 

 

 

1,336

 

 

 

1,128

 

 

 

996

 

Wealth management fees

 

 

911

 

 

 

936

 

 

 

910

 

 

 

867

 

 

 

898

 

Fees for other customer services

 

 

287

 

 

 

292

 

 

 

407

 

 

 

230

 

 

 

258

 

Brokered mortgage fees

 

 

115

 

 

 

190

 

 

 

166

 

 

 

183

 

 

 

110

 

Income from bank owned life insurance

 

 

259

 

 

 

383

 

 

 

284

 

 

 

231

 

 

 

246

 

Net gains on securities available for sale

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

Net gains on sale of loans held for sale

 

 

1

 

 

 

3

 

 

 

5

 

 

 

 

 

 

 

Bargain purchase gain

 

 

 

 

 

 

 

 

304

 

 

 

 

 

 

 

Net gain on subordinated debt payoff

 

 

 

 

 

 

 

 

 

 

 

80

 

 

 

 

Other operating income

 

 

272

 

 

 

1,153

 

 

 

103

 

 

 

150

 

 

 

90

 

Total noninterest income

 

$

3,824

 

 

$

5,018

 

 

$

4,500

 

 

$

3,889

 

 

$

3,611

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

$

8,982

 

 

$

8,454

 

 

$

8,487

 

 

$

8,033

 

 

$

8,689

 

Occupancy

 

 

972

 

 

 

996

 

 

 

1,025

 

 

 

944

 

 

 

1,069

 

Equipment

 

 

1,093

 

 

 

1,167

 

 

 

1,056

 

 

 

1,057

 

 

 

1,025

 

Marketing

 

 

341

 

 

 

350

 

 

 

324

 

 

 

286

 

 

 

220

 

Supplies

 

 

146

 

 

 

207

 

 

 

158

 

 

 

198

 

 

 

217

 

Legal and professional fees

 

 

688

 

 

 

667

 

 

 

660

 

 

 

594

 

 

 

522

 

ATM and check card expense

 

 

571

 

 

 

570

 

 

 

569

 

 

 

537

 

 

 

439

 

FDIC assessment

 

 

227

 

 

 

258

 

 

 

305

 

 

 

315

 

 

 

414

 

Bank franchise tax

 

 

380

 

 

 

349

 

 

 

350

 

 

 

348

 

 

 

317

 

Data processing expense

 

 

394

 

 

 

501

 

 

 

495

 

 

 

504

 

 

 

762

 

Core deposit intangible amortization expense

 

 

434

 

 

 

442

 

 

 

442

 

 

 

441

 

 

 

442

 

Other real estate owned expense (income), net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8

)

Net (gain) loss on disposal of premises and equipment

 

 

 

 

 

 

 

 

(7

)

 

 

7

 

 

 

 

Merger expense

 

 

 

 

 

127

 

 

 

 

 

 

92

 

 

 

1,940

 

Other operating expense

 

 

1,754

 

 

 

2,037

 

 

 

1,918

 

 

 

1,835

 

 

 

2,287

 

Total noninterest expense

 

$

15,982

 

 

$

16,125

 

 

$

15,782

 

 

$

15,191

 

 

$

18,335

 

Income before income taxes

 

$

6,068

 

 

$

6,894

 

 

$

6,820

 

 

$

6,335

 

 

$

1,895

 

Income tax expense

 

 

1,181

 

 

 

1,390

 

 

 

1,270

 

 

 

1,284

 

 

 

297

 

Net income

 

$

4,887

 

 

$

5,504

 

 

$

5,550

 

 

$

5,051

 

 

$

1,598

 


FIRST NATIONAL CORPORATION
Performance Summary
(in thousands, except share and per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

Common Share and Per Common Share Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share, basic

 

$

0.54

 

 

$

0.61

 

 

$

0.62

 

 

$

0.56

 

 

$

0.18

 

Adjusted earnings per common share, basic(1)

 

$

0.54

 

 

$

0.62

 

 

$

0.58

 

 

$

0.57

 

 

$

0.35

 

Weighted average shares, basic

 

 

9,031,591

 

 

 

9,011,378

 

 

 

8,999,153

 

 

 

8,987,179

 

 

 

8,979,527

 

Earnings per common share, diluted

 

$

0.54

 

 

$

0.61

 

 

$

0.62

 

 

$

0.56

 

 

$

0.18

 

Adjusted earnings per common share, diluted(1)

 

$

0.54

 

 

$

0.62

 

 

$

0.58

 

 

$

0.57

 

 

$

0.35

 

Weighted average shares, diluted

 

 

9,047,416

 

 

 

9,030,437

 

 

 

9,023,185

 

 

 

9,001,972

 

 

 

9,005,923

 

Shares outstanding at period end

 

 

9,040,967

 

 

 

9,025,395

 

 

 

9,009,209

 

 

 

8,989,138

 

 

 

8,986,696

 

Tangible book value per share at period end(1)

 

$

19.11

 

 

$

18.83

 

 

$

18.26

 

 

$

17.40

 

 

$

16.81

 

Market price per share at period end

 

$

26.92

 

 

$

25.24

 

 

$

22.68

 

 

$

19.47

 

 

$

22.45

 

Cash dividends declared

 

$

0.170

 

 

$

0.170

 

 

$

0.155

 

 

$

0.155

 

 

$

0.155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets(4)

 

 

0.98

%

 

 

1.06

%

 

 

1.09

%

 

 

1.00

%

 

 

0.32

%

Adjusted return on average assets(1)(4)

 

 

0.98

%

 

 

1.08

%

 

 

1.03

%

 

 

1.02

%

 

 

0.63

%

Return on average equity(4)

 

 

10.51

%

 

 

11.86

%

 

 

12.43

%

 

 

11.85

%

 

 

3.85

%

Adjusted return on average equity(1)(4)

 

 

10.51

%

 

 

12.08

%

 

 

11.75

%

 

 

12.05

%

 

 

7.61

%

Net interest margin(4)

 

 

3.98

%

 

 

3.93

%

 

 

3.83

%

 

 

3.93

%

 

 

3.75

%

Net interest margin fully tax equivalent(1)(4)

 

 

3.99

%

 

 

3.95

%

 

 

3.84

%

 

 

3.95

%

 

 

3.77

%

Efficiency ratio(1)

 

 

68.86

%

 

 

67.16

%

 

 

67.97

%

 

 

65.27

%

 

 

75.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

2,026,947

 

 

$

2,061,973

 

 

$

2,022,958

 

 

$

2,019,344

 

 

$

2,016,958

 

Average earning assets

 

 

1,905,400

 

 

 

1,914,802

 

 

 

1,897,328

 

 

 

1,893,133

 

 

 

1,888,427

 

Average noninterest deposits to total average deposits

 

 

27.96

%

 

 

29.28

%

 

 

29.13

%

 

 

29.88

%

 

 

29.01

%

Average shareholders’ equity

 

$

188,585

 

 

$

184,167

 

 

 

177,130

 

 

$

170,920

 

 

 

168,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset Quality

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses on loans to nonperforming assets

 

 

330.66

%

 

 

316.27

%

 

 

253.37

%

 

 

223.45

%

 

 

302.94

%

Allowance for credit losses on loans to period end loans

 

 

1.00

%

 

 

1.02

%

 

 

1.01

%

 

 

1.05

%

 

 

1.02

%

Nonperforming assets to period end loans

 

 

0.30

%

 

 

0.32

%

 

 

0.40

%

 

 

0.47

%

 

 

0.34

%

Nonperforming assets to total assets

 

 

0.21

%

 

 

0.23

%

 

 

0.28

%

 

 

0.33

%

 

 

0.24

%

Loan charge-offs

 

$

709

 

 

$

753

 

 

$

1,027

 

 

$

535

 

 

$

2,490

 

Loan recoveries

 

 

167

 

 

 

102

 

 

 

88

 

 

 

87

 

 

 

89

 

Net charge-offs

 

 

542

 

 

 

651

 

 

 

939

 

 

 

448

 

 

 

2,401

 

Non-accrual loans

 

 

4,445

 

 

 

4,654

 

 

 

5,702

 

 

 

6,796

 

 

 

4,864

 

Other real estate owned, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming assets

 

 

4,445

 

 

 

4,654

 

 

 

5,702

 

 

 

6,796

 

 

 

4,864

 

Loans 30 to 89 days past due, accruing

 

 

5,025

 

 

 

3,830

 

 

 

3,580

 

 

 

3,190

 

 

 

5,021

 

Loans over 90 days past due, accruing

 

 

 

 

 

 

 

 

388

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital Ratios(5)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total capital

 

$

205,509

 

 

$

201,622

 

 

$

194,910

 

 

$

189,115

 

 

$

182,563

 

Tier 1 capital

 

 

190,173

 

 

 

186,193

 

 

 

179,781

 

 

 

173,240

 

 

 

167,150

 

Common equity Tier 1 capital

 

 

190,173

 

 

 

186,193

 

 

 

179,781

 

 

 

173,240

 

 

 

167,150

 

Total capital to risk-weighted assets(3)

 

 

13.75

%

 

 

13.64

%

 

 

13.40

%

 

 

12.89

%

 

 

12.44

%

Tier 1 capital to risk-weighted assets(3)

 

 

12.73

%

 

 

12.59

%

 

 

12.36

%

 

 

11.81

%

 

 

11.39

%

Common equity Tier 1 capital / risk-weighted assets(3)

 

 

12.73

%

 

 

12.59

%

 

 

12.36

%

 

 

11.81

%

 

 

11.39

%

Leverage ratio(3)

 

 

9.38

%

 

 

9.13

%

 

 

8.88

%

 

 

8.56

%

 

 

8.28

%


FIRST NATIONAL CORPORATION
Performance Summary
(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Period Ended

 

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sept 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

$

22,624

 

 

$

20,836

 

 

$

23,716

 

 

$

34,435

 

 

$

27,432

 

Interest-bearing deposits in banks

 

 

165,185

 

 

 

140,074

 

 

 

165,601

 

 

 

159,880

 

 

 

178,600

 

Cash and cash equivalents

 

$

187,809

 

 

$

160,910

 

 

$

189,317

 

 

$

194,315

 

 

$

206,032

 

Securities available for sale, at fair value

 

 

217,655

 

 

 

217,538

 

 

 

196,476

 

 

 

187,579

 

 

 

160,976

 

Securities held to maturity, at amortized cost (net of allowance for credit losses)

 

 

101,261

 

 

 

102,872

 

 

 

104,608

 

 

 

106,430

 

 

 

108,292

 

Restricted securities, at cost

 

 

5,642

 

 

 

5,624

 

 

 

4,436

 

 

 

5,624

 

 

 

4,436

 

Loans, net of allowance for credit losses

 

 

1,449,708

 

 

 

1,435,026

 

 

 

1,418,750

 

 

 

1,428,251

 

 

 

1,435,895

 

Premises and equipment, net

 

 

34,327

 

 

 

34,561

 

 

 

34,107

 

 

 

34,530

 

 

 

34,609

 

Accrued interest receivable

 

 

6,656

 

 

 

6,467

 

 

 

6,238

 

 

 

6,143

 

 

 

6,126

 

Bank owned life insurance

 

 

38,837

 

 

 

38,577

 

 

 

38,652

 

 

 

38,367

 

 

 

38,136

 

Goodwill

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

 

 

3,030

 

Core deposit intangibles, net

 

 

12,785

 

 

 

13,219

 

 

 

13,661

 

 

 

14,102

 

 

 

14,544

 

Other assets

 

 

18,113

 

 

 

20,154

 

 

 

21,479

 

 

 

23,070

 

 

 

21,270

 

Total assets

 

$

2,075,823

 

 

$

2,037,978

 

 

$

2,030,754

 

 

$

2,041,441

 

 

$

2,033,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest-bearing demand deposits

 

$

524,323

 

 

$

509,874

 

 

$

511,482

 

 

$

541,204

 

 

$

540,387

 

Savings and interest-bearing demand deposits

 

 

953,399

 

 

 

926,579

 

 

 

931,241

 

 

 

900,658

 

 

 

922,197

 

Time deposits

 

 

359,570

 

 

 

363,095

 

 

 

366,860

 

 

 

361,304

 

 

 

362,392

 

Total deposits

 

$

1,837,292

 

 

$

1,799,548

 

 

$

1,809,583

 

 

$

1,803,166

 

 

$

1,824,976

 

Other borrowings

 

 

25,000

 

 

 

25,000

 

 

 

 

 

 

25,000

 

 

 

 

Subordinated debt, net

 

 

8,385

 

 

 

8,312

 

 

 

21,241

 

 

 

21,148

 

 

 

21,461

 

Junior subordinated debt

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

 

 

9,279

 

Accrued interest payable and other liabilities

 

 

7,305

 

 

 

9,643

 

 

 

9,442

 

 

 

9,316

 

 

 

8,955

 

Total liabilities

 

$

1,887,261

 

 

$

1,851,782

 

 

$

1,849,545

 

 

$

1,867,909

 

 

$

1,864,671

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

11,301

 

 

 

11,282

 

 

 

11,262

 

 

 

11,236

 

 

 

11,233

 

Surplus

 

 

78,400

 

 

 

78,216

 

 

 

78,187

 

 

 

77,578

 

 

 

77,354

 

Retained earnings

 

 

112,288

 

 

 

108,937

 

 

 

104,964

 

 

 

100,810

 

 

 

97,152

 

Accumulated other comprehensive (loss), net

 

 

(13,427

)

 

 

(12,239

)

 

 

(13,204

)

 

 

(16,092

)

 

 

(17,064

)

Total shareholders’ equity

 

$

188,562

 

 

$

186,196

 

 

$

181,209

 

 

$

173,532

 

 

$

168,675

 

Total liabilities and shareholders’ equity

 

$

2,075,823

 

 

$

2,037,978

 

 

$

2,030,754

 

 

$

2,041,441

 

 

$

2,033,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and land development

 

$

97,487

 

 

$

88,424

 

 

$

78,470

 

 

$

78,169

 

 

$

81,596

 

Secured by farmland

 

 

11,554

 

 

 

11,879

 

 

 

12,812

 

 

 

12,514

 

 

 

12,314

 

Secured by 1-4 family residential

 

 

520,821

 

 

 

527,282

 

 

 

533,458

 

 

 

544,577

 

 

 

550,183

 

Other real estate loans

 

 

701,013

 

 

 

685,099

 

 

 

671,723

 

 

 

667,550

 

 

 

653,367

 

Commercial and industrial loans (except those secured by real estate)

 

 

114,517

 

 

 

117,256

 

 

 

117,047

 

 

 

119,910

 

 

 

131,539

 

Consumer installment loans

 

 

8,060

 

 

 

8,419

 

 

 

8,358

 

 

 

8,113

 

 

 

8,034

 

Deposit overdrafts

 

 

547

 

 

 

543

 

 

 

535

 

 

 

454

 

 

 

486

 

All other loans

 

 

10,407

 

 

 

10,843

 

 

 

10,794

 

 

 

12,150

 

 

 

13,111

 

Total loans

 

$

1,464,406

 

 

$

1,449,745

 

 

$

1,433,197

 

 

$

1,443,437

 

 

$

1,450,630

 

Allowance for credit losses

 

 

(14,698

)

 

 

(14,719

)

 

 

(14,447

)

 

 

(15,186

)

 

 

(14,735

)

Loans, net

 

$

1,449,708

 

 

$

1,435,026

 

 

$

1,418,750

 

 

$

1,428,251

 

 

$

1,435,895

 


FIRST NATIONAL CORPORATION
Average Balances, Yields and Rates Paid
(in thousands)

(unaudited)

Three Months Ended

 

 

March 31, 2026

 

 

December 31, 2025

 

 

March 31, 2025

 

 

Average Balance

 

Interest Income/ Expense

 

Yield/ Rate(7)

 

 

Average Balance

 

Interest Income/ Expense

 

Yield/ Rate(7)

 

 

Average Balance

 

Interest Income/ Expense

 

Yield/ Rate(7)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

259,592

 

$

1,786

 

 

2.79

%

 

$

261,463

 

$

1,735

 

 

2.63

%

 

$

219,815

 

$

1,314

 

 

2.42

%

Tax-exempt(1)

 

61,705

 

 

369

 

 

2.43

%

 

 

52,441

 

 

370

 

 

2.80

%

 

 

51,935

 

 

380

 

 

2.97

%

Restricted

 

4,465

 

 

64

 

 

5.85

%

 

 

4,449

 

 

66

 

 

5.88

%

 

 

4,171

 

 

60

 

 

5.78

%

Total securities

$

325,762

 

$

2,219

 

 

2.76

%

 

$

318,353

 

$

2,171

 

 

2.70

%

 

$

275,921

 

$

1,754

 

 

2.58

%

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

$

1,446,201

 

$

20,974

 

 

5.88

%

 

$

1,431,171

 

$

21,468

 

 

5.95

%

 

$

1,454,653

 

$

20,575

 

 

5.74

%

Tax-exempt(1)

 

3,479

 

 

54

 

 

6.30

%

 

 

3,565

 

 

57

 

 

6.32

%

 

 

4,798

 

 

79

 

 

6.62

%

Total loans

$

1,449,680

 

$

21,028

 

 

5.88

%

 

$

1,434,736

 

$

21,525

 

 

5.95

%

 

$

1,459,451

 

$

20,654

 

 

5.74

%

Federal funds sold

 

38

 

 

 

 

 

 

 

33

 

 

 

 

 

 

 

3,527

 

 

39

 

 

4.53

%

Interest-bearing deposits with other institutions

 

129,920

 

 

1,170

 

 

3.65

%

 

 

161,680

 

 

1,618

 

 

3.97

%

 

 

149,529

 

 

1,671

 

 

4.55

%

Total earning assets

$

1,905,400

 

$

24,417

 

 

5.20

%

 

$

1,914,802

 

$

25,314

 

 

5.24

%

 

$

1,888,428

 

$

24,118

 

 

5.18

%

Less: allowance for credit losses on loans

 

(15,039

)

 

 

 

 

 

 

 

 

(14,883

)

 

 

 

 

 

 

 

 

(16,620

)

 

 

 

 

 

 

Total non-earning assets

 

136,586

 

 

 

 

 

 

 

 

 

162,054

 

 

 

 

 

 

 

 

 

145,150

 

 

 

 

 

 

 

Total assets

$

2,026,947

 

 

 

 

 

 

 

 

$

2,061,973

 

 

 

 

 

 

 

 

$

2,016,958

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Checking

$

403,086

 

$

1,078

 

 

1.09

%

 

$

401,385

 

$

1,185

 

 

1.17

%

 

$

369,023

 

$

1,232

 

 

1.35

%

Regular savings

 

211,058

 

 

177

 

 

0.34

%

 

 

207,169

 

 

183

 

 

0.35

%

 

 

212,594

 

 

175

 

 

0.33

%

Money market accounts

 

330,735

 

 

1,492

 

 

1.83

%

 

 

331,288

 

 

1,656

 

 

1.98

%

 

 

339,306

 

 

1,962

 

 

2.34

%

Time deposits

 

360,515

 

 

2,667

 

 

3.00

%

 

 

365,961

 

 

2,905

 

 

3.15

%

 

 

363,301

 

 

2,669

 

 

2.98

%

Total interest-bearing deposits

$

1,305,394

 

$

5,414

 

 

1.68

%

 

$

1,305,803

 

$

5,929

 

 

1.80

%

 

$

1,284,224

 

$

6,038

 

 

1.91

%

Federal funds purchased

 

20

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

1

 

 

 

 

 

Subordinated debt

 

8,384

 

 

168

 

 

8.11

%

 

 

12,167

 

 

274

 

 

8.94

%

 

 

21,247

 

 

467

 

 

8.91

%

Junior subordinated debt

 

9,279

 

 

66

 

 

2.91

%

 

 

9,279

 

 

67

 

 

2.87

%

 

 

9,279

 

 

66

 

 

2.88

%

Other borrowings

 

556

 

 

5

 

 

3.93

%

 

 

272

 

 

3

 

 

3.93

%

 

 

 

 

 

 

 

Total interest-bearing liabilities

$

1,323,633

 

$

5,653

 

 

1.73

%

 

$

1,327,522

 

$

6,273

 

 

1.87

%

 

$

1,314,751

 

$

6,571

 

 

2.03

%

Non-interest bearing liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

506,573

 

 

 

 

 

 

 

 

 

540,640

 

 

 

 

 

 

 

 

 

524,908

 

 

 

 

 

 

 

Other liabilities

 

8,156

 

 

 

 

 

 

 

 

 

9,644

 

 

 

 

 

 

 

 

 

9,054

 

 

 

 

 

 

 

Total liabilities

$

1,838,362

 

 

 

 

 

 

 

 

$

1,877,806

 

 

 

 

 

 

 

 

$

1,848,713

 

 

 

 

 

 

 

Shareholders’ equity

 

188,585

 

 

 

 

 

 

 

 

 

184,167

 

 

 

 

 

 

 

 

 

168,245

 

 

 

 

 

 

 

Total liabilities and Shareholders’ equity

$

2,026,947

 

 

 

 

 

 

 

 

$

2,061,973

 

 

 

 

 

 

 

 

$

2,016,958

 

 

 

 

 

 

 

Net interest income(1)

 

 

 

$

18,764

 

 

 

 

 

 

 

 

$

19,041

 

 

 

 

 

 

 

 

$

17,547

 

 

 

 

Interest rate spread(1)

 

 

 

 

 

 

 

3.46

%

 

 

 

 

 

 

 

 

3.37

%

 

 

 

 

 

 

 

 

3.15

%

Cost of funds

 

 

 

 

 

 

 

1.25

%

 

 

 

 

 

 

 

 

1.33

%

 

 

 

 

 

 

 

 

1.45

%

Interest expense as a percent of average earning assets

 

 

 

 

 

 

 

1.20

%

 

 

 

 

 

 

 

 

1.30

%

 

 

 

 

 

 

 

 

1.41

%

Net interest margin FTE(1)

 

 

 

 

 

 

 

3.99

%

 

 

 

 

 

 

 

 

3.95

%

 

 

 

 

 

 

 

 

3.77

%


FIRST NATIONAL CORPORATION
Non-GAAP Reconciliation
(in thousands, except share and per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sept 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

Operating Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (GAAP)

 

$

4,887

 

 

$

5,504

 

 

$

5,550

 

 

$

5,051

 

 

$

1,598

 

Add: Merger-related expenses

 

 

 

 

 

127

 

 

 

 

 

 

92

 

 

 

1,940

 

Subtract: Bargain purchase gain

 

 

 

 

 

 

 

 

(304

)

 

 

 

 

 

 

Subtract: Tax effect of adjustment(5)

 

 

 

 

 

(27

)

 

 

64

 

 

 

(10

)

 

 

(381

)

Adjusted operating net income (non-GAAP)

 

$

4,887

 

 

$

5,604

 

 

$

5,310

 

 

$

5,133

 

 

$

3,157

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings Per Share, Basic

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares, basic

 

 

9,031,591

 

 

 

9,011,378

 

 

 

8,999,153

 

 

 

8,987,179

 

 

 

8,979,527

 

Basic earnings per share (GAAP)

 

$

0.54

 

 

$

0.61

 

 

$

0.62

 

 

$

0.56

 

 

$

0.18

 

Adjusted earnings per share, basic (non-GAAP)

 

$

0.54

 

 

$

0.62

 

 

$

0.58

 

 

$

0.57

 

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Earnings Per Share, Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares, diluted

 

 

9,047,416

 

 

 

9,030,437

 

 

 

9,023,185

 

 

 

9,001,972

 

 

 

9,005,923

 

Diluted earnings per share (GAAP)

 

$

0.54

 

 

$

0.61

 

 

$

0.62

 

 

$

0.56

 

 

$

0.18

 

Adjusted diluted earnings per share (non-GAAP)

 

$

0.54

 

 

$

0.62

 

 

$

0.58

 

 

$

0.57

 

 

$

0.35

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Pre-Provision, Pre-Tax Earnings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

18,676

 

 

$

18,952

 

 

$

18,295

 

 

$

18,548

 

 

$

17,451

 

Total noninterest income

 

 

3,824

 

 

 

5,018

 

 

 

4,500

 

 

 

3,889

 

 

 

3,611

 

Net revenue

 

$

22,500

 

 

$

23,970

 

 

$

22,795

 

 

$

22,437

 

 

$

21,062

 

Total noninterest expense

 

 

15,982

 

 

 

16,125

 

 

 

15,782

 

 

 

15,191

 

 

 

18,335

 

Pre-provision, pre-tax earnings

 

$

6,518

 

 

$

7,845

 

 

$

7,013

 

 

$

7,246

 

 

$

2,727

 

Add: Merger expenses

 

 

 

 

 

127

 

 

 

 

 

 

92

 

 

 

1,940

 

Subtract: One time recovery gain

 

 

 

 

 

(895

)

 

 

 

 

 

 

 

 

 

Subtract: Bargain purchase gain

 

 

 

 

 

 

 

 

(304

)

 

 

 

 

 

 

Adjusted pre-provision, pre-tax earnings

 

$

6,518

 

 

$

7,077

 

 

$

6,709

 

 

$

7,338

 

 

$

4,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Performance Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

$

2,026,947

 

 

$

2,061,973

 

 

$

2,022,958

 

 

$

2,019,344

 

 

$

2,016,958

 

Return on average assets (GAAP)

 

 

0.98

%

 

 

1.06

%

 

 

1.09

%

 

 

1.00

%

 

 

0.32

%

Adjusted return on average assets (non-GAAP)

 

 

0.98

%

 

 

1.08

%

 

 

1.03

%

 

 

1.02

%

 

 

0.63

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders’ equity

 

$

188,585

 

 

$

184,167

 

 

$

177,130

 

 

$

170,920

 

 

$

168,245

 

Return on average equity (GAAP)

 

 

10.51

%

 

 

11.86

%

 

 

12.43

%

 

 

11.85

%

 

 

3.85

%

Adjusted return on average equity (non-GAAP)

 

 

10.51

%

 

 

12.08

%

 

 

11.75

%

 

 

12.05

%

 

 

7.61

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income

 

$

18,676

 

 

$

18,952

 

 

$

18,295

 

 

$

18,548

 

 

$

17,451

 

Tax-equivalent net interest income (non-GAAP)

 

 

18,764

 

 

 

19,041

 

 

 

18,385

 

 

 

18,639

 

 

 

17,547

 

Average earning assets

 

 

1,905,400

 

 

 

1,914,802

 

 

 

1,897,328

 

 

 

1,893,133

 

 

 

1,888,427

 

Net interest margin

 

 

3.98

%

 

 

3.93

%

 

 

3.83

%

 

 

3.93

%

 

 

3.75

%

Net interest margin fully tax equivalent (non-GAAP)

 

 

3.99

%

 

 

3.95

%

 

 

3.84

%

 

 

3.95

%

 

 

3.77

%


FIRST NATIONAL CORPORATION
Non-GAAP Reconciliation
(in thousands)

(unaudited)

 

For the Three Months Ended

 

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sept 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

Adjusted Operating Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest income (GAAP)

 

$

3,824

 

 

$

5,018

 

 

$

4,500

 

 

$

3,889

 

 

$

3,611

 

Subtract: bargain purchase gain

 

 

 

 

 

 

 

 

(304

)

 

 

 

 

 

 

Subtract: loan recovery

 

 

 

 

 

(895

)

 

 

 

 

 

 

 

 

 

Adjusted operating noninterest income (non-GAAP)

 

$

3,824

 

 

$

4,123

 

 

$

4,196

 

 

$

3,889

 

 

$

3,611

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense (GAAP)

 

$

15,982

 

 

$

16,125

 

 

$

15,782

 

 

$

15,191

 

 

$

18,335

 

Subtract: merger expenses

 

 

 

 

 

(127

)

 

 

 

 

 

(92

)

 

 

(1,940

)

Subtract: amortization expense

 

 

(434

)

 

 

(442

)

 

 

(442

)

 

 

(441

)

 

 

(442

)

Adjusted operating noninterest expense (non-GAAP)

 

$

15,548

 

 

$

15,556

 

 

$

15,340

 

 

$

14,658

 

 

$

15,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total noninterest expense (GAAP)

 

$

15,982

 

 

$

16,125

 

 

$

15,782

 

 

$

15,191

 

 

$

18,335

 

Add: other real estate owned (expense) income, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8

 

Subtract: amortization of intangibles

 

 

(434

)

 

 

(442

)

 

 

(442

)

 

 

(441

)

 

 

(442

)

Add/Subtract: gain (loss) on disposal of premises and equipment, net

 

 

 

 

 

 

 

 

9

 

 

 

(7

)

 

 

1

 

Subtract: merger expenses

 

 

 

 

 

(127

)

 

 

 

 

 

(92

)

 

 

(1,940

)

Adjusted operating non-interest expense (non-GAAP)

 

$

15,548

 

 

$

15,556

 

 

$

15,349

 

 

$

14,651

 

 

$

15,962

 

Tax-equivalent net interest income (non-GAAP)

 

$

18,764

 

 

$

19,041

 

 

$

18,385

 

 

$

18,639

 

 

$

17,547

 

Total noninterest income (GAAP)

 

 

3,824

 

 

 

5,018

 

 

 

4,500

 

 

 

3,889

 

 

 

3,611

 

Subtract: net gain on subordinated debt payoff

 

 

 

 

 

 

 

 

 

 

 

(80

)

 

 

 

Subtract: bargain purchase gain

 

 

 

 

 

 

 

 

(304

)

 

 

 

 

 

 

Subtract: securities (gains), net

 

 

(8

)

 

 

 

 

 

 

 

 

 

 

 

 

Subtract: one time recovery gain

 

 

 

 

 

(895

)

 

 

 

 

 

 

 

 

 

Adjusted income for efficiency ratio (non-GAAP)

 

$

22,580

 

 

$

23,164

 

 

$

22,581

 

 

$

22,448

 

 

$

21,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency ratio (non-GAAP)

 

 

68.86

%

 

 

67.16

%

 

 

67.97

%

 

 

65.27

%

 

 

75.44

%


FIRST NATIONAL CORPORATION
Non-GAAP Reconciliation
(in thousands, except share and per share data)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

 

Mar 31,
2026

 

 

Dec 31,
2025

 

 

Sep 30,
2025

 

 

Jun 30,
2025

 

 

Mar 31,
2025

 

Tax-Equivalent Net Interest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income – loans

 

$

21,017

 

 

$

21,513

 

 

$

21,430

 

 

$

21,594

 

 

$

20,639

 

Interest income – investments and other

 

 

3,312

 

 

 

3,711

 

 

 

3,657

 

 

 

3,571

 

 

 

3,383

 

Interest expense – deposits

 

 

(5,414

)

 

 

(5,929

)

 

 

(6,246

)

 

 

(6,080

)

 

 

(6,038

)

Interest expense – subordinated debt

 

 

(168

)

 

 

(273

)

 

 

(479

)

 

 

(468

)

 

 

(467

)

Interest expense – junior subordinated debt

 

 

(66

)

 

 

(67

)

 

 

(67

)

 

 

(66

)

 

 

(66

)

Interest expense – other borrowings

 

 

(5

)

 

 

(3

)

 

 

 

 

 

(3

)

 

 

 

Net interest income

 

$

18,676

 

 

$

18,952

 

 

$

18,295

 

 

$

18,548

 

 

$

17,451

 

Non-GAAP measures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add: Tax benefit realized on non-taxable interest income – loans(6)

 

$

11

 

 

$

12

 

 

$

11

 

 

$

12

 

 

$

16

 

Add: Tax benefit realized on non-taxable interest income – municipal securities(6)

 

 

77

 

 

 

77

 

 

 

79

 

 

 

79

 

 

 

80

 

Tax benefit realized on non-taxable interest income

 

$

88

 

 

$

89

 

 

$

90

 

 

$

91

 

 

$

96

 

Tax-equivalent net interest income (non-GAAP)

 

$

18,764

 

 

$

19,041

 

 

$

18,385

 

 

$

18,639

 

 

$

17,547

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Common Equity and Tangible Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets (GAAP)

 

$

2,075,823

 

 

$

2,037,978

 

 

$

2,030,754

 

 

$

2,041,441

 

 

$

2,033,346

 

Subtract: goodwill

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

Subtract: core deposit intangibles, net

 

 

(12,785

)

 

 

(13,219

)

 

 

(13,661

)

 

 

(14,102

)

 

 

(14,544

)

Tangible assets (Non-GAAP)

 

$

2,060,008

 

 

$

2,021,729

 

 

$

2,014,063

 

 

$

2,024,309

 

 

$

2,015,772

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders’ equity (GAAP)

 

$

188,562

 

 

$

186,196

 

 

$

181,209

 

 

$

173,532

 

 

$

168,675

 

Subtract: goodwill

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

 

 

(3,030

)

Subtract: core deposit intangibles, net

 

 

(12,785

)

 

 

(13,219

)

 

 

(13,661

)

 

 

(14,102

)

 

 

(14,544

)

Tangible common equity (Non-GAAP)

 

$

172,747

 

 

$

169,947

 

 

$

164,518

 

 

$

156,400

 

 

$

151,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity to tangible assets ratio (non-GAAP)

 

 

8.39

%

 

 

8.41

%

 

 

8.17

%

 

 

7.73

%

 

 

7.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible common equity (non-GAAP)

 

$

172,747

 

 

$

169,947

 

 

$

164,518

 

 

$

156,400

 

 

$

151,101

 

Common shares outstanding, ending

 

 

9,040,967

 

 

 

9,025,395

 

 

 

9,009,209

 

 

 

8,989,138

 

 

 

8,986,696

 

Tangible book value per share (non-GAAP)

 

$

19.11

 

 

$

18.83

 

 

$

18.26

 

 

$

17.40

 

 

$

16.81

 


(1
) Non-GAAP financial measure. See “Non-GAAP Financial Measures” and “Non-GAAP Reconciliation” tables for additional information and detailed calculations of adjustments.

(2) The Company is a small bank holding company under applicable regulations and guidance and is not subject to the minimum regulatory capital regulations for bank holding companies. The regulatory requirements that apply to bank holding companies that are subject to regulatory capital requirements are presented above, along with the Company's capital ratios as determined under those regulations.

(3) All ratios on March 31, 2026, are estimates and subject to change pending the Bank's filing of its Call Report. All other periods are presented as filed.

(4) Ratios are annualized.

(5) Capital ratios presented are for First Bank.

(6) The tax rate utilized in calculating the tax benefit is 21%

(7) Yields and interest income are presented on a taxable-equivalent basis using the federal statutory tax rate of 21%