HERITAGE BANKSHARES, INC. 
By NORFOLK, Va., April 25, 2014 /PRNewswire/ -- Heritage Bankshares, Inc. ("Heritage"; the "Company") (OTCQB: HBKS), the parent of Heritage Bank (the "Bank"), today announced unaudited financial results for the first quarter of 2014.
The Company's net income for the first quarter of 2014 was $417,000, a decrease of $42,000 over net income of $459,000 for the first quarter of 2013. Net income available to common shareholders was $398,000 for the first quarter of 2014, a decrease of $15,000 from net income available to common shareholders of $413,000 for the first quarter of 2013. For the first quarter of 2014, the Company's earnings per diluted common share were $0.17 compared to $0.18 for the first quarter of 2013.
Michael S. Ives, President and CEO of the Company and the Bank, commented:
"At Heritage, there can be substantial volatility in our balance sheet and income statement from quarter to quarter. Many of our clients maintain large loan and deposit balances with us. Deposit balance fluctuations and loan originations and repayments from these large clients can have material impacts on our loan and deposit balances in a particular quarter or year.
"The past twelve months show this disproportionate impact on us from large loan prepayments. Our net loans outstanding on March 31, 2014 were $215.5 million compared to $216.1 million on March 31, 2013. On the surface, it would appear that there had been no material change in the outstanding balance of our loan portfolio. However, during this period of time, we had prepayments of approximately $12.4 million on loans that we had purchased from some banks seeking to shrink their assets during the past recession. But for these prepayments of purchased loans, our loan portfolio would have grown by approximately five percent over the past twelve months.
"We felt the impact of these prepayments most acutely in the first quarter of this year. Once again, on the surface, there did not appear to be any material change in the outstanding balance of our loan portfolio from December 31, 2013 to March 31, 2014. However, in January alone, we had prepayments of our higher-yielding purchased loans of approximately $9.57 million, while we had a disproportionately large amount of our loan originations for the first quarter close in the last weeks of March. As a result, the average balance of our loan portfolio during the first quarter was well below our expectations, which had a significant impact on our interest income from loans in this quarter.
"In the future, we do not expect any major impact on our loan portfolio balance in any particular quarter from prepayments of purchased loans, absent some unusual circumstances. Currently, approximately $12.8 million of purchased loans remain in our loan portfolio from a total loan purchase amount of approximately $31.8 million acquired between December, 2009 and November, 2010. Many of these remaining loans have been renegotiated and re-underwritten by us to make these borrowers core clients of Heritage.
"In addition, over the past six months, we have implemented a new calling program for our lenders. We expect that this calling program will lead to an improvement in total new loan originations in 2014 over the levels of new loan originations in prior years. As evidence of this, subtracting the amount of our first quarter prepayments of purchased loans from our December 31, 2013 loan balance indicates loan growth of approximately four percent in the first quarter of this year."
Comparison of Operating Results for the Three Months Ended March 31, 2014 and 2013
Overview. The Company's pretax income was $568,000 for the first quarter of 2014, compared to pretax income of $628,000 for the first quarter of 2013, a decrease of $60,000. A $185,000 decrease in net interest income after provision for loan losses and a $60,000 decrease in noninterest income was only partially offset by a $185,000 decrease in noninterest expense.
Net Interest Income. The Company's net interest income before provision for loan losses decreased by $185,000, comparing the first quarters of 2014 and 2013. Our average loan portfolio decreased by $9.4 million, from $220.9 in the first quarter of 2013 to $211.5 million in the first quarter of 2014, while our average certificates of deposit ("CDs") in other financial institutions increased by $10.6 million and our average investment in securities and other interest-earning assets (excluding loans and CDs) decreased by $1.9 million, for a net decrease in interest-earning assets of $0.7 million comparing the two quarters. Average interest-bearing liabilities increased by $1.4 million from $183.5 million in the first quarter of 2013 to $184.9 million in the first quarter of 2014. Comparing the two quarters, our net interest rate spread decreased 23 basis points from 3.05% for the first quarter of 2013 to 2.82% for the first quarter of 2014. Our net interest margin decreased from 3.25% for the first quarter of 2013 to 3.01% for the first quarter of 2014, a difference of 24 basis points.
Provision for Loan Losses. There was no provision for loan losses in either the quarter ending March 31, 2014 or March 31, 2013. There were net recoveries of $3,000 in the first quarter of 2014.
Noninterest Income. Total noninterest income decreased by $60,000, from $208,000 in the first quarter of 2013 to $148,000 in the first quarter of 2014, primarily as the result of decreases in late charges and other fees on loans and various other noninterest income.
Noninterest Expense. Total noninterest expense was $1,784,000 for the first quarter of 2014, a $185,000 decrease from $1,969,000 in the first quarter of 2013. A $50,000 reduction in a variety of noninterest expenses, including compensation, was further augmented by a nonrecurring loss on sale or impairment of fixed assets in the first quarter of 2013 of $136,000 related to the impending closure of two bank branches.
Income Taxes. The Company's income tax expense for the first quarter of 2014 was $151,000, reflecting an effective tax rate of 26.6%, compared to income tax expense of $169,000 and an effective tax rate of 26.9%, for the first quarter of 2013.
Net Income Available to Common Stockholders. Net income available to common stockholders was $398,000 for the first quarter of 2014, compared to $413,000 for the first quarter of 2013, a decrease of $15,000, or $0.01 per diluted common share.
Financial Condition of the Company
Total Assets. The Company's total assets at March 31, 2014 were $335.8 million, a $12.9 million increase from $322.9 million at March 31, 2013.
Investments. Overall investments, including overnight interest-earning deposits in other banks, federal funds sold, CDs in other banks, and investments in securities, increased by a net of $15.4 million from $80.3 million at March 31, 2013 to $95.7 million at March 31, 2014. The Company increased investments in securities and interest-bearing deposits in other banks by $6.5 million. CDs in other banks increased by $8.9 million because this type of investment offered higher yields than comparable maturities of securities and, in the event of substantial increases in intermediate-term interest rates, CDs do not require valuation adjustments on our balance sheet and may be redeemed at par with only early withdrawal penalties impacting our income statement.
Loans. Loans held for investment, net, remained relatively stable, from $216.1 million at March 31, 2013 to $215.5 million at March 31, 2014. Average loans for the three-month period ending March 31, 2014 were $211.5 million, a $9.5 million decrease from average loans of $221.0 million for the three-month period ending March 31, 2013. This decrease in average loan balances was the result of the payoffs of certain loans early in the first quarter of 2014. Loan production late in the first quarter of 2014 replaced those loans by the end of that quarter.
Our overall yield on loans fell 30 basis points from 4.43% for the three months ending March 31, 2013 to 4.13% for the three months ending March 31, 2014. This reduction in yield was primarily because of continued downward pressure on overall interest rates that resulted in large prepayments of higher-yielding loans.
Asset Quality. Nonperforming assets were $743,000, or 0.22% of total assets, at March 31, 2014, compared to $1,777,000 in nonperforming assets, or 0.55% of total assets, at March 31, 2013. There were no nonaccrual loans or accruing loans past due 90 days at March 31, 2014, and other real estate owned consisted only of one bank branch facility that closed in July 2013.
Deposits. Total deposits at March 31, 2014 were $271.8 million compared to $282.3 million at March 31, 2013, a decrease of $10.5 million. Noninterest-bearing deposits increased by $5.8 million to $115.8 million at March 31, 2014, and, as a percentage of total deposits, increased to 42.6% at March 31, 2014 compared to 39.0% at March 31, 2013. Core deposits, which are comprised of noninterest-bearing, money market, NOW and savings deposits, decreased by $3.3 million from $261.1 million at March 31, 2013 to $257.8 million at March 31, 2014.
Average total deposits decreased by $23.8 million from $286.5 million for the three-month period ended March 31, 2013 to $262.7 million for the three-month period ended March 31, 2014. Average core deposits, decreased by $17.0 million over the comparable three-month periods, while average CDs decreased by $6.8 million during that same time period. Average noninterest-bearing deposits decreased by $6.2 million, from $105.1 million in the three-month period ending March 31, 2013 to $98.9 million in the three-month period ending March 31, 2014, but, as a percentage of average total deposits, average noninterest-bearing deposits increased from 36.7% at March 31, 2013 to 37.7% at March 31, 2014.
Borrowed Funds. Borrowed funds, which consist of Federal Home Loan Bank advances, customer repurchase agreements, and other borrowings, increased by $21.4 million, from $1.5 million at March 31, 2013 to $22.9 million at March 31, 2014, primarily from increased short-term advances from the Federal Home Loan Bank of Atlanta. These advances at a cost of 25 basis points replaced lost interest-bearing deposits at a cost of 51 basis points, lowering our overall cost of funds by 2 basis points during the first quarter of 2014 compared to the first quarter of 2013.
Capital. Stockholders' equity increased by $2.1 million, from $37.0 million at March 31, 2013 to $39.1 million at March 31, 2014, primarily due to a $2.1 million increase in retained earnings, partially offset by a $79,000 decrease in accumulated other comprehensive income related to changes in our securities available for sale portfolio, and the accompanying market adjustments.
Certain reclassifications have been made to prior period financial statements to conform them to the current period presentation.
The tables attached to and incorporated within this release present in greater detail certain of the unaudited financial information described above.
Dividends
On April 23, 2014, our Board of Directors declared the Company's regular quarterly dividend of $0.12 per share dividend on our common stock. The dividend will be paid on May 16, 2014 to common shareholders of record on May 5, 2014.
The Company will pay dividends of $19,500 on the preferred stock issued in connection with our participation in the SBLF program. This dividend shall be payable and paid on July 1, 2014 to the holders of the SBLF preferred stock of record on June 19, 2014 (currently the sole shareholder of record of the SBLF preferred stock is the Secretary of the Treasury).
About Heritage
Heritage is the parent company of Heritage Bank (www.heritagebankva.com). Heritage Bank has two full service branches in the city of Norfolk, two full-service branches in the city of Virginia Beach, and one full service branch in the city of Chesapeake.
Forward Looking Statements
The press release contains statements that constitute "forward-looking statements". Forward-looking statements address future events, developments or results and typically use words such as believe, anticipate, expect, intend, plan, forecast, outlook, or estimate. Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause Heritage's actual results, performance, achievements, and business strategy to differ materially from the anticipated results, performance, achievements or business strategy expressed or implied by such forward-looking statements Heritage disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
HERITAGE BANKSHARES, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands)
At March 31,
-------------
2014 2013
---- ----
(unaudited) (unaudited)
ASSETS
Cash and due from banks $4,704 $6,288
Interest-earning deposits in other banks 11,138 13,322
Federal funds sold 27 21
--- ---
Total cash and cash equivalents 15,869 19,631
Certificates of deposit in other banks 56,915 48,073
Securities available for sale, at fair value 24,268 15,486
Securities held to maturity, at cost 3,338 3,421
Loans, held for investment, net of allowance
for loan losses 215,471 216,111
Accrued interest receivable 604 555
Stock in Federal Reserve Bank, at cost 600 597
Stock in Federal Home Loan Bank of Atlanta, at cost 1,265 501
Premises and equipment, net 9,237 9,316
Other real estate owned 743 1,292
Bank-owned life insurance 5,807 5,743
Other assets 1,697 2,144
----- -----
Total assets $335,814 $322,870
======== ========
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
Deposits
Noninterest-bearing $115,790 $109,981
Interest-bearing 156,028 172,376
------- -------
Total deposits 271,818 282,357
------- -------
Federal Home Loan Bank Advances 20,300 -
Customers repurchase agreements 2,559 1,153
Other borrowings 50 383
Accrued interest payable 27 30
Other liabilities 1,996 1,984
----- -----
Total liabilities 296,750 285,907
------- -------
Stockholders' equity
Senior non-cumulative perpetual preferred stock, Series C,
7,800 shares and outstanding at both March 31, 2014
and March 31, 2013, respectively 7,800 7,800
Common stock, $5 par value - 6,000,000 shares authorized;
2,281,238and 2,276,617 shares issued and outstanding
at March 31, 2014 and March 31, 2013, respectively 11,406 11,383
Additional paid-in capital 6,774 6,721
Retained earnings 13,107 11,003
Accumulated other comprehensive income(loss), net (23) 56
--- ---
Total stockholders' equity 39,064 36,963
------ ------
Total liabilities and stockholders' equity $335,814 $322,870
======== ========
HERITAGE BANKSHARES, INC.
CONSOLIDATED STATEMENTS OF
INCOME
(in thousands, except per
share data) Three Months Ended
March 31,
---------
2014 2013
---- ----
(unaudited) (unaudited)
Interest income
Interest income and fees on
loans $2,101 $2,357
Interest on taxable
investment securities 131 110
Other interest and dividend
income 191 152
--- ---
Total interest income 2,423 2,619
Interest expense
Deposits 206 225
Borrowings 13 5
--- ---
Total interest expense 219 230
Net interest income 2,204 2,389
Provision for loan losses - -
--- ---
Net interest income after
provision for loan losses 2,204 2,389
----- -----
Noninterest income
Service charges on deposit
accounts 42 49
Late charges and other fees
on loans 12 36
Income from bank-owned
life insurance 42 43
Other 52 80
--- ---
Total noninterest income 148 208
Noninterest expense
Compensation 946 963
Data processing 106 114
Occupancy 206 210
Furniture and equipment 141 136
Taxes and licenses 86 66
Professional fees 67 70
FDIC assessment 38 45
Loss on sale or impairment
of fixed assets - 136
Other 194 229
--- ---
Total noninterest expense 1,784 1,969
Income before provision for
income taxes 568 628
Provision for income taxes 151 169
--- ---
Net income $417 $459
Preferred stock dividend $(19) $(46)
---- ----
Net income available to
common stockholders $398 $413
==== ====
Earnings per common share
Basic $0.17 $0.18
===== =====
Diluted $0.17 $0.18
===== =====
Dividends per share $0.12 $ -
===== ==================
Weighted average shares
outstanding -basic 2,278,901 2,277,447
Effect of dilutive equity
awards 54,017 53,207
------ ------
Weighted average shares
outstanding -diluted 2,332,918 2,330,654
========= =========
HERITAGE BANKSHARES, INC.
OTHER SELECTED FINANCIAL
INFORMATION
(Unaudited)
(in thousands, except
share, per share data, and
ratios)
Three Months Ended
March 31,
2014 2013
---- ----
Financial ratios
Annualized
return
on
average
assets
(1) 0.52% 0.57%
Annualized
return
on
average
common
equity
(2) 5.41% 6.39%
Average
equity
to
average
assets 12.02% 11.28%
Equity
to
assets,
at
period-
end 11.63% 11.45%
Per common share
Earnings
per
share
-
basic $0.17 $0.18
Earnings
per
share
-
diluted $0.17 $0.18
Book
value
per
share $13.70 $12.81
Dividends
declared
per
share $0.12 $ -
Common
stock
outstanding 2,281,238 2,276,617
Weighted
average
shares
outstanding
-
basic 2,278,901 2,277,447
Weighted
average
shares
outstanding
-
diluted 2,332,918 2,330,654
Asset quality
Nonaccrual
loans $ - $ -
Accruing
loans
past
due
90
days
or
more - 485
--- ---
Total
nonperforming
loans - 485
Other
real
estate
owned,
net 743 1,292
--- -----
Total
nonperforming
assets $743 $1,777
==== ======
Nonperforming
assets
to
total
assets 0.22% 0.55%
Allowance for loan losses
Balance,
beginning
of
period $1,930 $2,075
Provision
for
loan
losses - -
Loans
charged-
off - -
Recoveries 3 -
Balance,
end
of
period $1,933 $2,075
====== ======
Allowance for loan losses
to gross loans held for
investment,
net
of
unearned
fees
and
costs 0.89% 0.95%
---- ----
(1)Return is defined as net income, after tax, before
preferred stock dividend divided by average total
assets.
(2)Return is defined as net income, after tax, before
preferred stock dividend divided by average common
equity.
HERITAGE BANKSHARES, INC.
OTHER SELECTED INFORMATION (continued)
(Unaudited)
(in thousands)
Three Months Ended
March 31,
---------
2014 2013
---- ----
Yields on average
balances Average Average
Assets Balance (1) Yield Balance (1) Yield
---------- ----- ---------- -----
Loans(2) 211,529 4.13% 220,951 4.43%
Investment
securities 25,533 2.05% 22,640 1.94%
Certificates of
deposits in
other banks 53,557 1.29% 42,972 1.22%
Other investments 13,842 0.60% 18,661 0.48%
Total interest-
earning assets 304,461 3.30% 305,224 3.55%
------- -------
Liabilities
Noninterest-
bearing deposits 98,923 - 105,072 -
------ -------
Money market 131,666 0.57% 139,841 0.55%
NOW accounts 12,861 0.04% 15,588 0.04%
Savings 4,108 0.15% 4,052 0.15%
Certificates of
deposit 15,185 0.49% 21,983 0.57%
------ ------
Total interest-
bearing deposits 163,820 0.51% 181,464 0.50%
------- -------
Total deposits 262,743 286,536
Other borrowings 21,115 0.25% 2,096 0.92%
------ -----
Total interest-
bearing
liabilities 184,935 0.48% 183,560 0.50%
------- -------
Net interest spread (3) 2.82% 3.05%
Net interest margin (3) 3.01% 3.25%
Capital Ratios
Consolidated company
Total capital to
risk-weighted
assets 16.16% 15.61%
Tier 1 capital to
risk-weighted
assets 15.40% 14.77%
Tier 1 capital to
average assets 12.02% 11.19%
Bank
Total capital to
risk-weighted
assets 14.53% 14.74%
Tier 1 capital to
risk-weighted
assets 13.77% 13.90%
Tier 1 capital to
average assets 10.84% 10.57%
(1) The calculations are based on daily average balances.
(2) Yields are stated on a taxable-equivalent basis assuming tax rates in effect for the periods
presented.
(3)Tax equivalency calculations have been included in the computation of net interest margin and
net interest spread.
SOURCE Heritage Bankshares, Inc.
