EX-99.1 2 d341326dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

EAGLE FINANCIAL SERVICES, INC.

ANNOUNCES 2016 FOURTH QUARTER

AND ANNUAL EARNINGS

 

Contact:      Kathleen J. Chappell, Vice President and CFO      540-955-2510
          kchappell@bankofclarke.com

BERRYVILLE, VIRGINIA (February 2, 2017) – Eagle Financial Services, Inc. (OTCQX: EFSI), the holding company for Bank of Clarke County, whose divisions include Eagle Investment Group, announces achievement of $700.0 million in total consolidated assets and its 2016 fourth quarter and annual profits.

Fourth Quarter and Annual 2016 Highlights:

 

     Q4     Annual  

Net income (000’s)

   $ 1,806      $ 6,370   

Diluted EPS

   $ 0.52      $ 1.81   

Dividend, per common share

   $ 0.22      $ 0.82   

Net Interest Margin

     4.01     4.12

John R. Milleson, President and CEO, stated, “It makes me very proud to announce the Company’s reaching $700 million in total consolidated assets. With the Bank’s 135th anniversary in 2016, I believe this milestone reflects the Company’s long-held belief in and commitment to being a strong and conservative yet progressive financial institution, a slogan originally coined by Bank of Clarke in the 1930’s. It’s interesting to note the parallels in that 80+ year slogan that continue to inspire our Company. Sound decisions are made every day to remain strong – and independent. We believe our conservative approach, when appropriate, allows us to successfully control risk. And our progressive side allows us to develop products and services to meet the preferences of a constantly evolving customer base. All-in-all, a time-honored approach that still resonates in 2017. Additionally, as I have had the pleasure of proclaiming for several years now, I am extremely pleased with the Company’s ability to increase its annual dividend to shareholders for the 30th consecutive year.”

Income Statement Review

Net income was $6.4 million for the year ended December 31, 2016 which represented a decrease of 7.6% when compared to net income in 2015. Net income for the quarter ended December 31, 2016 was $1.8 million reflecting an increase of 33.3% from the quarter ended December 31, 2015. The decrease in net income for the year ended December 31, 2016, resulted mostly from the $2.4 million net gain realized on the redemption of outstanding trust preferred capital notes during 2015. On July 29, 2015, the pool to which the Company’s $7.0 million in outstanding trust preferred capital notes belonged was liquidated by means of auction. The Company was successful in purchasing the outstanding notes at a price of 65.375% of par or $4.6 million in cash. on the sales of investment securities.

Net interest income for the quarter ended December 31, 2016 was $6.2 million and $5.9 million for the same period in 2015. Net interest income for the year ended December 31, 2016 was $24.7 million which represented an increase of 6.8% when compared to $23.1 million in 2015. This increase in net interest income for the year resulted mainly from the decreased costs of the Company’s interest bearing liabilities.

Total loan interest income was $5.8 million for the quarter ended December 31, 2016 and $5.5 million for the quarter ended December 31, 2015. Total loan interest income was $23.0 million for the year ended December 31, 2016, reflecting an increase of $1.3 million from the year ended December 31, 2015. Average loans for the quarter ended December 31, 2016 were $516.2 million compared to $491.2 million for the same period in 2015. Average loans for the year ended December 31, 2016 were $510.0 million compared to $479.1 million for 2015. The tax equivalent yield on average loans for the quarter ended December 31, 2016 was 4.48%, up four basis points from the same time period in 2015. The tax equivalent yield on average loans for the year ended December 31, 2016 was 4.58%, up two basis points from 2015. Interest income from the investment portfolio was $636,000 thousand for the quarter ended December 31, 2016, reflecting a decrease of 7.7% when compared to $689,000 for the same period in 2015. Interest income from the investment portfolio was $2.7 million for the years ended December 31, 2016 and 2015. Average investments for the quarter ended December 31, 2016 were $107.9 million compared to $104.0 million for the same period in 2015. Average investments for the year ended December 31, 2016 were $105.3 million compared to $102.8 million for 2015. The tax equivalent yield on average investments for the quarter ended December 31, 2016 was 2.78%, down 32 basis points from the same time period in 2015. The tax equivalent yield on average investments for the year ended December 31, 2016 was 2.92%, down 21 basis points from 2015.


Total interest expense was $220,000 for the three months ended December 31, 2016 and $302,000 for three months ended December 31, 2015. Total interest expense for the year ended December 31, 2016 was $1.1 million, representing a decrease of $280,000 or 20.8% from the year ended December 31, 2015. The average cost of interest bearing liabilities decreased eight basis points when comparing the quarter ended December 31, 2016 to the same time period in 2015. The average cost of interest bearing liabilities decreased 15 basis points when comparing the year ended December 31, 2016 to the same time period in 2015. The average balance of interest bearing liabilities increased $3.6 million from the quarter ended December 31, 2015 to the same period in 2016. Although average balances of interest bearing deposits had increased by nearly $27.0 million when comparing the quarter ended December 31, 2016 to the same period in 2015, the decrease in Federal Home Loan Bank advances contributed to the decrease in the average cost of total interest bearing liabilities. On July 12, 2016, the Company’s prepaid a $20.0 million outstanding advance with the Federal Home Loan Bank of Atlanta. The $20.0 million advance had an interest rate of 1.30%. The average balance of interest bearing liabilities increased $5.7 million from the year ended December 31, 2015 to the same period in 2016. This increase was also the result of the growth in interest bearing non-maturity deposits.

The net interest margin was 4.01% for the quarter ended December 31, 2016. When compared to the quarter ended December 31, 2015, the net interest margin increased four basis points. The net interest margin was 4.12% for the year ended December 31, 2016. When compared to the year ended December 31, 2015, the net interest margin increased eight basis points. The increases for the aforementioned periods was mostly attributable to the increased volume of average earnings assets and lower cost of funds.

The Company’s net interest margin is not a measurement under accounting principles generally accepted in the United States, but it is a common measure used by the financial services industry to determine how profitably earning assets are funded. The Company’s net interest margin is calculated by dividing tax equivalent net interest income by total average earning assets. Tax equivalent net interest income is calculated by grossing up interest income for the amounts that are non-taxable (i.e., municipal income) then subtracting interest expense. The tax rate utilized is 34%.

Noninterest income was $1.6 million for the quarter ended December 31, 2016 and $1.3 million for the same period in 2015. Noninterest income was $6.7 million for the year ended December 31, 2016 and $8.4 million for the same period in 2015. This decrease resulted mostly from the $2.4 million net gain realized on the redemption of outstanding trust preferred capital notes during 2015. Other service charges and fees increased $338,000 or 10.0% from the year ended December 31, 2016 to the same period in 2015. This increase was driven mostly by the increase in ATM fees. Other operating income increased $276,000 from the year ended December 31, 2106 to the same period in 2015. This increase resulted mostly from gain recognized on the maturity of an interest rate swap. On December 4, 2008, the Company entered into an interest rate swap agreement related to the outstanding trust preferred capital notes. The swap agreement became effective on December 1, 2008. The notional amount of the interest rate swap was $7.0 million and has an expiration date of December 1, 2016. Under the terms of the agreement, the Company paid interest quarterly at a fixed rate of 2.85% and received interest quarterly at a variable rate of three month LIBOR. The variable rate resets on each interest payment date. This agreement was designated as a cash-flow hedge at inception of the contract until the redemption of the trust preferred capital notes on July 29, 2015. As a result of the redemption, the derivative contract had no longer been classified as a cash flow hedge and was currently recorded in the balance sheet at its fair value with changes in fair value recorded in other operating income (loss) in the Consolidated Statements of Income.

Noninterest expense decreased $378,000, or 6.6%, to $5.4 million for the quarter ended December 31, 2016 from $5.8 million for the quarter ended December 31, 2015. Several items contributed to this decrease including the recording of a $235,000 valuation allowance for other real estate owned during the quarter ended December 31, 2015. Several other noninterest expense categories decreased from the quarter ended December 31, 2015 to the same period in 2016 including equipment expense, FDIC insurance expense and professional fees.

Noninterest expense increased $171,000 to $22.7 million for the year ended December 31, 2016 when compared to $22.5 million for the same period in 2015. Much of this increase resulted from the increase in salary and employee benefit expense. Salary and employee benefit expense increased $697,000 when comparing the year ended December 31, 2016 to the same period in 2015. The majority of this increase results from the hiring of new employees for the Company’s additional retail branch, located in Leesburg, Virginia. Because this branch opened during November 2015, the year ended December 31, 2016, reflects an increase of approximately $414,000 in    personnel costs related to the additional staff acquired when compared to the same time period in 2015. Equipment expense increased $231,000 to $1.3 million for the year ended December 31, 2016 when compared to $1.1 million for the same period in 2015. This increase in results from various investments in technology to address the Company’s growth. Other real estate owned expense decreased $275,000 when comparing the year ended December 31, 2016 to the same period in 2015. The majority of this decrease relates to a valuation allowance of $235,000 that was established for real estate that was foreclosed upon in November of 2015.    Other operating expenses decreased $251,000 when comparing the year ended December 31, 2016 to the same period in 2015.    This decrease relates mostly to the Company’s 2015 purchase of land. On June 10, 2015, the Company purchased

the land on which one of its retail branches resided. The land was purchased subject to an existing lease and subsequently recorded at market value, resulting in a $520,000 write down of the total purchase price.


Asset Quality and Provision for Loan Losses

Nonperforming assets consist of nonaccrual loans, loans 90 days or more past due and still accruing, other real estate owned (foreclosed properties), and repossessed assets. Nonperforming assets increased from $6.2 million or 0.95% of total assets at December 31, 2015 to $7.4 million or 1.05% of total assets at December 31, 2016. This increase resulted mostly from the increase in nonaccrual loans. Total nonaccrual loans totaled $7.0 million at December 31, 2016 and $5.3 million at December 31, 2015. During 2016, 15 loans totaling approximately $3.1 million came off of nonaccrual status while 14 loans totaling nearly $5.1 million were added. The remaining change in the balance of nonaccrual loans resulted mostly from payments from the borrowers. The majority of the nonaccrual loans are secured by real estate and management evaluates the financial condition of these borrowers and the value of any collateral on these loans. The results of these evaluations are used to estimate the amount of losses which may be realized on the disposition of these nonaccrual loans. Loans greater than 90 days past due and still accruing decreased from $307,000 at December 31, 2015 to $8,000 at December 31, 2016. Other real estate owned decreased from $571,000 at December 31, 2015 to $370,000 at December 31, 2016. During 2016, the Company foreclosed on three pieces of real estate totaling $696,000 and sold four pieces of other real estate owned totaling $897,000.

The Company may, under certain circumstances, restructure loans in troubled debt restructurings as a concession to a borrower when the borrower is experiencing financial distress. Formal, standardized loan restructuring programs are not utilized by the Company. Each loan considered for restructuring is evaluated based on customer circumstances and may include modifications to one or more loan provision. Such restructured loans are included in impaired loans, but may not necessarily be nonperforming loans. At December 31, 2016, the Company had 26 troubled debt restructurings totaling $7.2 million. Approximately $5.7 million or 20 loans are performing loans, while the remaining loans are on non-accrual status. At December 31, 2015, the Company had 23 troubled debt restructurings totaling $7.2 million. Approximately $6.7 million or 21 loans were performing loans, while the remaining loans are on non-accrual status.

The Company realized $11,000 in net charge offs for the quarter ended December 31, 2016 versus net recoveries of $44,000 for the three months ended December 31, 2015. The Company recognized a negative provision for loan losses totaling $142,000 and $188,000 for the quarter and year ended December 31, 2016, respectively. A negative provision for loan losses of $250,000 and $227,000 was recorded for the three months and year ended December 31, 2015, respectively. The ratio of allowance for loan losses to total loans was 0.87% at December 31, 2016 and 1.00% at December 31, 2015. The ratio of allowance for loan losses to total nonaccrual loans was 64.44% at December 31, 2016 and 93.81% at December 31, 2015. The amount of provision for loan losses reflects the results of the Bank’s analysis used to determine the adequacy of the allowance for loan losses. Management’s judgment in determining the level of the allowance is based on evaluations of the collectability of loans while taking into consideration such factors as trends in delinquencies and charge-offs, changes in the nature and volume of the loan portfolio, current economic conditions that may affect a borrower’s ability to repay and the value of collateral, overall portfolio quality and review of specific potential losses. The Company is committed to maintaining an allowance at a level that adequately reflects the risk inherent in the loan portfolio.

Total Consolidated Assets

Total consolidated assets of the Company at December 31, 2016 were $700.1 million, which represented an increase of $48.5 million or 7.44% from total assets of $651.7 million at December 31, 2015. Total loans increased $21.4 million from $495.6 million at December 31, 2015 to $516.9 million at December 31, 2016. Total securities increased $12.6 million from $107.7 million at December 31 2015, to $120.3 million at December 31, 2016.

Deposits and Other Borrowings

Total deposits, which includes brokered deposits, increased $53.2 million to $603.9 million at December 31, 2016 from $550.7 million at December 31, 2015. The Company held $11.0 million in brokered deposits at December 31, 2015. Borrowings with the Federal Home Loan Bank of Atlanta were $20.0 million at December 31, 2015. On July 12, 2016, the Company’s prepaid the $20.0 million outstanding advance with the Federal Home Loan Bank of Atlanta. The $20.0 million advance had an interest rate of 1.30%.


Equity

Shareholders’ equity was $79.4 million at December 31, 2016 and $78.2 million at December 31, 2015. The book value of the Company at December 31, 2016 was $23.01 per common share. Total common shares outstanding were 3,468,243 at December 31, 2016. On January 18, 2017, the board of directors declared a $0.22 per common share cash dividend for shareholders of record as of February 3, 2017 and payable on February 17, 2017.

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 future operations and are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import. 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 of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. For details on factors that could affect expectations, see the risk factors and other cautionary language included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, and other filings with the Securities and Exchange Commission.


EAGLE FINANCIAL SERVICES, INC.

KEY STATISTICS

 

     For the Three Months Ended  
     4Q16     3Q16     2Q16     1Q16     4Q15  

Net Income (dollars in thousands)

   $ 1,806      $ 1,428      $ 1,611      $ 1,525      $ 1,355   

Earnings per share, basic

   $ 0.52      $ 0.40      $ 0.46      $ 0.43      $ 0.38   

Earnings per share, diluted

   $ 0.52      $ 0.40      $ 0.46      $ 0.43      $ 0.38   

Return on average total assets

     1.07     0.85     0.97     0.89     0.84

Return on average total equity

     9.00     7.03     8.07     7.42     6.92

Dividend payout ratio

     4.23     50.00     43.48     46.51     52.63

Fee revenue as a percent of total revenue

     19.82     21.17     20.56     18.68     17.64

Net interest margin (1)

     4.01     3.94     4.16     4.09     3.97

Yield on average earning assets

     4.14     4.10     4.35     4.30     4.17

Yield on average interest-bearing liabilities

     0.23     0.25     0.31     0.32     0.31

Net interest spread

     3.92     3.85     4.50     3.98     3.85

Tax equivalent adjustment to net interest income (dollars in thousands)

   $ 146      $ 147      $ 149      $ 148      $ 151   

Non-interest income to average assets

     0.95     1.00     1.05     1.00     0.83

Non-interest expense to average assets

     3.19     3.50     3.51     3.40     3.58

Efficiency ratio (2)

     67.62     74.61     70.84     70.33     78.51

 

(1) The net interest margin is calculated by dividing tax equivalent net interest income by total average earning assets. Tax equivalent interest income is calculated by grossing up interest income for the amounts that are non-taxable (i.e., municipal income) then subtracting interest expense. The rate utilized is 34%. See the table below for the quarterly tax equivalent net interest income and the reconciliation of net interest income to tax equivalent net interest income. The Company’s net interest margin is a common measure used by the financial service industry to determine how profitable earning assets are funded. Because the Company earns a fair amount of nontaxable interest income due to the mix of securities in its investment security portfolio, net interest income for the ratio is calculated on a tax equivalent basis as described above.
(2) The efficiency ratio is not a measurement under accounting principles generally accepted in the United States. It is calculated by dividing non-interest expense by the sum of tax equivalent net interest income and non-interest income excluding gains and losses on the investment portfolio and sales of repossessed assets. The tax rate utilized is 34%. See the table below for the quarterly tax equivalent net interest income and a reconciliation of net interest income to tax equivalent net interest income. The Company calculates this ratio in order to evaluate its overhead structure or how effectively it is operating. An increase in the ratio from period to period indicates the Company is losing a larger percentage of its income to expenses. The Company believes that the efficiency ratio is a reasonable measure of profitability.


EAGLE FINANCIAL SERVICES, INC.

SELECTED FINANCIAL DATA BY QUARTER

 

     4Q16     3Q16     2Q16     1Q16     4Q15  

BALANCE SHEET RATIOS

          

Loans to deposits

     85.60     88.52     90.58     91.35     89.99

Average interest-earning assets to average-interest bearing liabilities

     164.25     163.98     160.81     158.08     157.81

PER SHARE DATA

          

Dividends

   $ 0.22      $ 0.20      $ 0.20      $ 0.20      $ 0.20   

Book value

     23.01        23.28      $ 23.09      $ 22.70      $ 22.25   

Tangible book value

     23.10        23.28      $ 23.09      $ 22.70      $ 22.25   

SHARE PRICE DATA

          

Closing price

   $ 25.75      $ 23.45      $ 22.90      $ 22.96      $ 23.00   

Diluted earnings multiple (1)

     12.38        14.66        12.45        13.35        15.13   

Book value multiple (2)

     1.12        1.01        0.99        1.01        1.03   

COMMON STOCK DATA

          

Outstanding shares at end of period

     3,468,243        3,486,425        3,541,802        3,535,684        3,517,648   

Weighted average shares outstanding

     3,477,020        3,527,725        3,538,997        3,531,134        3,512,978   

Weighted average shares outstanding, diluted

     3,477,020        3,527,725        3,538,997        3,531,134        3,512,978   

CAPITAL RATIOS

          

Total equity to total assets

     11.34     12.07     12.02     12.02     12.00

CREDIT QUALITY

          

Net charge-offs to average loans

     0.01     0.15     0.02     0.03     -0.04

Total non-performing loans to total loans

     1.35     1.47     0.78     0.88     1.13

Total non-performing assets to total assets

     1.05     1.26     0.67     0.76     0.95

Non-accrual loans to:

          

total loans

     1.35     1.41     0.77     0.87     1.07

total assets

     1.00     1.08     0.59     0.67     0.81

Allowance for loan losses to:

          

total loans

     0.87     0.91     0.96     0.98     1.00

non-performing assets

     61.13     55.36     109.64     99.05     80.45

non-accrual loans

     64.44     64.24     124.99     112.28     93.81

NON-PERFORMING ASSETS:

          

(dollars in thousands)

          

Loans delinquent over 90 days

   $ 8      $ 300      $ 33      $ 24      $ 307   

Non-accrual loans    

     6,991        7,251        3,978        4,456        5,285   

Other real estate owned and repossessed assets

     370        863        524        571        571   

NET LOAN CHARGE-OFFS (RECOVERIES):

          

(dollars in thousands)

          

Loans charged off

   $ 135      $ 316      $ 82      $ 72      $ 17   

(Recoveries)

     (124     (127     (51     (38     (61

Net charge-offs (recoveries)

     11        189        31        34        (44

PROVISION FOR LOAN LOSSES (dollars in thousands)

   $ (142   $ (125   $ —        $ 79      $ (250

ALLOWANCE FOR LOAN LOSS SUMMARY

          

(dollars in thousands)

          

Balance at the beginning of period

   $ 4,658      $ 4,972      $ 5,003      $ 4,958      $ 5,164   

Provision

     (142     (125     —          79        (250

Net charge-offs (recoveries)

     11        189        31        34        (44

Balance at the end of period

   $ 4,505      $ 4,658      $ 4,972      $ 5,003      $ 4,958   

 

(1) The diluted earnings multiple (or price earnings ratio) is calculated by dividing the period’s closing market price per share by total equity per weighted average shares outstanding, diluted for the period. The diluted earnings multiple is a measure of how much an investor may be willing to pay for $1.00 of the Company’s earnings.
(2) The book value multiple (or price to book ratio) is calculated by dividing the period’s closing market price per share by the period’s book value per share. The book value multiple is a measure used to compare the Company’s market value per share to its book value per share.


EAGLE FINANCIAL SERVICES, INC.

CONSOLIDATED BALANCE SHEETS

(dollars in thousands)

 

     Unaudited     Unaudited      Unaudited      Unaudited      Audited  
     12/31/2016     9/30/2016      6/30/2016      3/31/2016      12/31/2015  

Assets

             

Cash and due from banks

   $ 35,125      $ 19,286       $ 29,594       $ 25,451       $ 23,221   

Federal funds sold

     156        108         —           —           —     

Securities available for sale, at fair value

     120,329        106,622         104,699         102,251         107,718   

Loans, net of allowance for loan losses

     512,437        509,654         512,434         506,030         490,615   

Bank premises and equipment, net

     20,169        20,278         20,495         20,756         20,964   

Other assets

     11,933        12,473         10,166         9,783         9,136   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total assets

   $ 700,149      $ 668,421       $ 677,388       $ 664,271       $ 651,654   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

             

Liabilities

             

Deposits:

             

Noninterest bearing demand deposits

   $ 208,948      $ 203,626       $ 197,524       $ 193,276       $ 186,133   

Savings and interest bearing demand deposits

     306,847        288,535         284,572         279,033         272,214   

Time deposits

     88,082        88,861         89,133         87,130         92,371   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total deposits

   $ 603,877      $ 581,022       $ 571,229       $ 559,439       $ 550,718   

Federal funds purchased and securities sold under agreements to repurchase

     —          —           —           —           —     

Federal Home Loan Bank advances

     —          —           20,000         20,000         20,000   

Trust preferred capital notes

     —          —           —           —           —     

Other liabilities

     16,856        6,692         4,764         4,990         2,715   

Commitments and contingent liabilities

     —          —           —           —           —     
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ 620,733      $ 587,714       $ 595,993       $ 584,429       $ 573,433   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Shareholders’ Equity

             

Preferred stock, $10 par value

   $ —        $ —         $ —         $ —         $ —     

Common stock, $2.50 par value

     8,633        8,666         8,817         8,791         8,758   

Surplus

     12,642        12,951         14,129         13,936         13,730   

Retained earnings

     58,165        57,125         56,405         55,501         54,682   

Accumulated other comprehensive income

     (24     1,965         2,044         1,614         1,051   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total shareholders’ equity

   $ 79,416      $ 80,707       $ 81,395       $ 79,842       $ 78,221   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 700,149      $ 668,421       $ 677,388       $ 664,271       $ 651,654   
  

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 


EAGLE FINANCIAL SERVICES, INC.

CONSOLIDATED STATEMENTS OF INCOME

(dollars in thousands)

Unaudited

 

     Three Months Ended     Year Ended  
     December 31,     December 31,  
     2016     2015     2016     2015  

Interest and Dividend Income

        

Interest and fees on loans

   $ 576      $ 5,473      $ 23,037      $ 21,751   

Interest on federal funds sold

     —          —          —          —     

Interest and dividends on securities available for sale:

        

Taxable interest income

     393        426        1,669        1,645   

Interest income exempt from federal income taxes

     230        238        925        972   

Dividends

     13        25        81        99   

Interest on deposits in banks

     20        7        73        26   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest and dividend income

   $ 6,442      $ 6,169      $ 25,785      $ 24,493   
  

 

 

   

 

 

   

 

 

   

 

 

 

Interest Expense

        

Interest on deposits

   $ 196      $ 190      $ 787      $ 741   

Interest on federal funds purchased and securities sold under agreements to repurchase

     —          —          1        10   

Interest on Federal Home Loan Bank advances

     —          67        136        336   

Interest on trust preferred capital notes

     24        45        143        260   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total interest expense

   $ 220      $ 302      $ 1,067      $ 1,347   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income

   $ 6,222      $ 5,867      $ 24,718      $ 23,146   

Provision For Loan Losses

     (142     (250     (188     (227
  

 

 

   

 

 

   

 

 

   

 

 

 

Net interest income after provision for loan losses

   $ 6,364      $ 6,117      $ 24,906      $ 23,373   
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest Income

        

Income from fiduciary activities

   $ 333      $ 236      $ 1,356      $ 1,338   

Service charges on deposit accounts

     326        319        1,227        1,244   

Other service charges and fees

     893        769        3,713        3,375   

(Loss) Gain on the sale of bank premises and equipment

     —          (81     (10     (76

Gain on sales of AFS securities

     5        8        98        124   

Gain on redemption of trust preferred debt

     —          —          —          2,424   

Other operating income

     52        84        285        9   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest income

   $ 1,609      $ 1,335      $ 6,669      $ 8,438   
  

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest Expenses

        

Salaries and employee benefits

   $ 3,187      $ 3,121      $ 13,015      $ 12,318   

Occupancy expenses

     355        387        1,486        1,563   

Equipment expenses

     307        383        1,333        1,102   

Advertising and marketing expenses

     135        154        633        612   

Stationery and supplies

     32        63        201        242   

ATM network fees

     224        210        903        805   

Other real estate owned expenses

     9        252        61        336   

Loss (gain) on the sale of other real estate owned

     67        (127     102        46   

FDIC assessment

     (2     120        304        439   

Computer software expense

     176        149        623        696   

Bank franchise tax

     125        131        501        505   

Professional fees

     175        311        949        1,025   

Other operating expenses

     606        492        2,541        2,838   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total noninterest expenses

   $ 5,395      $ 5,773      $ 22,652      $ 22,481   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

   $ 2,578      $ 1,679      $ 8,923      $ 9,330   

Income Tax Expense

     772        324        2,553        2,433   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 1,806      $ 1,355      $ 6,370      $ 6,897   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings Per Share

        

Net income per common share, basic

   $ 0.52      $ 0.38      $ 1.81      $ 1.97   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income per common share, diluted

   $ 0.52      $ 0.38      $ 1.81      $ 1.97   
  

 

 

   

 

 

   

 

 

   

 

 

 


EAGLE FINANCIAL SERVICES, INC.

Average Balances, Income and Expenses, Yields and Rates

(dollars in thousands)

 

     For the Year Ended  
     December 31, 2016     December 31, 2015  
           Interest                  Interest         
     Average     Income/      Average     Average     Income/      Average  
     Balance     Expense      Rate     Balance     Expense      Rate  

Assets:

              

Securities:

              

Taxable

   $ 74,313      $ 1,616         2.17   $ 72,804      $ 1,745         2.46

Tax-Exempt (1)

     33,634        1,384         4.12     31,234        1,472         4.58
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Securities

   $ 107,947      $ 3,000         2.78   $ 104,038      $ 3,217         3.10

Loans:

              

Taxable

   $ 502,710      $ 22,803         4.54   $ 479,294      $ 21,523         4.49

Non-accrual

     7,248        —           0.00     5,451        —           0.00

Tax-Exempt (1)

     6,224        327         5.25     6,406        346         5.09
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Loans

   $ 516,182      $ 23,130         4.48   $ 491,151      $ 21,869         4.44

Federal funds sold

     115        1         0.00     —          —           0.00

Interest-bearing deposits in other banks

     14,527        82         0.53     12,170        26         0.23
  

 

 

   

 

 

      

 

 

   

 

 

    

Total earning assets

   $ 632,423      $ 26,213         4.14   $ 601,908      $ 25,112         4.17

Allowance for loan losses

     (4,723          (5,160     

Total non-earning assets

     45,203             43,494        
  

 

 

        

 

 

      

Total assets

   $ 672,903           $ 640,242        
  

 

 

        

 

 

      

Liabilities and Shareholders’ Equity:

              

Interest-bearing deposits:

              

NOW accounts

   $ 81,384      $ 91         0.11   $ 81,189      $ 85         0.10

Money market accounts

     122,881        203         0.17     104,364        113         0.11

Savings accounts

     92,831        58         0.06     79,376        41         0.05

Time deposits:

              

$100,000 and more

     46,277        280         0.61     37,126        170         0.51

Less than $100,000

     41,660        147         0.35     56,207        332         0.56
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

   $ 385,033      $ 779         0.20   $ 358,262      $ 741         0.21

Federal funds purchased and securities sold under agreements to repurchase

     —          —           0.00     2        10         0.00

Federal Home Loan Bank advances

     —          —           0.00     23,152        336         1.15

Trust preferred capital notes

     —          95         0.00     —          260         0.00
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 386,157      $ 874         0.23   $ 381,416      $ 1,347         0.31
  

 

 

   

 

 

      

 

 

   

 

 

    

Noninterest-bearing liabilities:

              

Demand deposits

     205,358             181,147        

Other Liabilities

     2,727             —          
  

 

 

        

 

 

      

Total liabilities

   $ 593,118           $ 562,563        

Shareholders’ equity

     79,785             77,679        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 672,903           $ 640,242        
  

 

 

        

 

 

      
              
    

 

 

        

 

 

    

Net interest income

     $ 25,338           $ 23,876      
    

 

 

        

 

 

    

Net interest spread

          3.92          3.85

Interest expense as a percent of average earning assets

          0.14          0.20

Net interest margin

          4.01          3.97

 

(1) Income and yields are reported on a tax equivalent basis using a federal tax rate of 34%.


EAGLE FINANCIAL SERVICES, INC.

Average Balances, Income and Expenses, Yields and Rates

(dollars in thousands)

 

     For the Year Ended  
     December 31, 2016     December 31, 2015  
           Interest                  Interest         
     Average     Income/      Average     Average     Income/      Average  
     Balance     Expense      Rate     Balance     Expense      Rate  

Assets:

              

Securities:

              

Taxable

   $ 72,824      $ 1,669         2.29   $ 71,159      $ 1,745         2.45

Tax-Exempt (1)

     32,495        1,402         4.31     31,592        1,472         4.66
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Securities

   $ 105,319      $ 3,071         2.92   $ 102,751      $ 3,217         3.13

Loans:

              

Taxable

   $ 497,720      $ 23,037         4.63   $ 465,444      $ 21,523         4.62

Non-accrual

     5,891        —           0.00     6,446        —           0.00

Tax-Exempt (1)

     6,423        336         5.24     7,210        346         4.80
  

 

 

   

 

 

      

 

 

   

 

 

    

Total Loans

   $ 510,034      $ 23,373         4.58   $ 479,100      $ 21,869         4.56

Federal funds sold

     36        —           0.00     —          —           0.00

Interest-bearing deposits in other banks

     15,179        73         0.48     12,174        26         0.21
  

 

 

   

 

 

      

 

 

   

 

 

    

Total earning assets

   $ 624,677      $ 26,517         4.24   $ 587,579      $ 25,112         4.27

Allowance for loan losses

     (4,967          (5,374     

Total non-earning assets

     44,440             45,027        
  

 

 

        

 

 

      

Total assets

   $ 664,150           $ 627,232        
  

 

 

        

 

 

      

Liabilities and Shareholders’ Equity:

              

Interest-bearing deposits:

              

NOW accounts

   $ 81,966      $ 93         0.11   $ 80,809      $ 85         0.11

Money market accounts

     117,210        201         0.17     99,088        113         0.11

Savings accounts

     87,035        51         0.06     76,054        41         0.05

Time deposits:

              

$100,000 and more

     44,194        255         0.58     36,098        170         0.47

Less than $100,000

     45,133        187         0.41     57,992        332         0.57
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing deposits

   $ 375,538      $ 787         0.21   $ 350,041      $ 741         0.21

Federal funds purchased and securities sold under agreements to repurchase

     73        —           0.00     1,154        10         0.87

Federal Home Loan Bank advances

     10,546        —           0.00     24,849        336         1.35

Trust preferred capital notes

     —          —           0.00     4,441        260         5.85
  

 

 

   

 

 

      

 

 

   

 

 

    

Total interest-bearing liabilities

   $ 386,157      $ 787         0.20   $ 380,485      $ 1,347         0.35
  

 

 

   

 

 

      

 

 

   

 

 

    

Noninterest-bearing liabilities:

              

Demand deposits

     195,428             171,508        

Other Liabilities

     2,752             —          
  

 

 

        

 

 

      

Total liabilities

   $ 584,337           $ 551,993        

Shareholders’ equity

     79,813             75,239        
  

 

 

        

 

 

      

Total liabilities and shareholders’ equity

   $ 664,150           $ 627,232        
  

 

 

        

 

 

      
              
    

 

 

        

 

 

    

Net interest income

     $ 25,730           $ 23,765      
    

 

 

        

 

 

    

Net interest spread

          4.04          3.92

Interest expense as a percent of average earning assets

          0.13          0.23

Net interest margin

          4.12          4.04

 

(1) Income and yields are reported on a tax equivalent basis using a federal tax rate of 34%.


EAGLE FINANCIAL SERVICES, INC.

Reconciliation of Tax-Equivalent Net Interest Income

(dollars in thousands)

 

     Three Months Ended  
     12/31/2016      9/30/2016      6/30/2016      3/31/2016      12/31/2015  

GAAP Financial Measurements:

              

Interest Income - Loans

   $ 5,786       $ 5,658       $ 5,884       $ 5,709       $ 5,473   

Interest Income - Securities and Other Interest-Earnings Assets

     657         620         759         712         696   

Interest Expense - Deposits

     196         197         193         201         190   

Interest Expense - Other Borrowings

     24         45         104         106         112   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Net Interest Income

   $ 6,223       $ 6,036       $ 6,346       $ 6,114       $ 5,867   

Non-GAAP Financial Measurements:

              

Add: Tax Benefit on Tax-Exempt Interest Income - Loans

   $ 28       $ 28       $ 30       $ 28       $ 28   

Add: Tax Benefit on Tax-Exempt Interest Income - Securities

     118         119         119         120         123   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total Tax Benefit on Tax-Exempt Interest Income

     146       $ 147       $ 149       $ 148       $ 151   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Tax-Equivalent Net Interest Income

   $ 6,369       $ 6,183       $ 6,495       $ 6,262       $ 6,018