x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT of
1934 FOR THE QUARTERLY PERIOD ENDED September
30, 2009.
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934 FOR THE TRANSITION PERIOD FROM TO .
|
VIRGINIA
|
54-1284688
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
|
628
Main Street
|
||
Danville,
Virginia
|
24541
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Yes
|
x
|
No
|
¨
|
Yes
|
¨
|
No
|
¨
|
AMERICAN NATIONAL BANKSHARES INC.
|
|||
Index
|
Page
|
||
Part
I.
|
FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements
|
||
3
|
|||
Consolidated Statements of Income for the three and nine months ended September 30, 2009 and
2008
|
4-5
|
||
6
|
|||
7
|
|||
8
|
|||
Item
2.
|
25
|
||
Item
3.
|
37
|
||
Item
4.
|
39
|
||
Part
II.
|
|||
Item
1.
|
Legal
Proceedings
|
40
|
|
Item
1A.
|
Risk
Factors
|
40
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
40
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
40
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
40
|
|
Item
5.
|
Other
Information
|
40
|
|
Item
6.
|
Exhibits
|
41
|
|
SIGNATURES
|
American National Bankshares Inc. and
Subsidiaries
|
||||||||
Consolidated
Balance Sheets
|
||||||||
(Dollars
in thousands, except share data)
|
||||||||
(Unaudited)
|
(Audited)
|
|||||||
September
30,
|
December
31,
|
|||||||
ASSETS
|
2009
|
2008
|
||||||
Cash
and due from banks
|
$ | 17,451 | $ | 14,986 | ||||
Interest-bearing
deposits in other banks
|
8,892 | 9,112 | ||||||
Securities
available for sale, at fair value
|
181,953 | 133,695 | ||||||
Securities
held to maturity
|
6,540 | 7,121 | ||||||
Total
securities
|
188,493 | 140,816 | ||||||
Loans
held for sale
|
3,840 | 1,764 | ||||||
Loans
|
539,188 | 571,110 | ||||||
Less
allowance for loan losses
|
(8,260 | ) | (7,824 | ) | ||||
Net
loans
|
530,928 | 563,286 | ||||||
Premises
and equipment, net
|
19,390 | 17,129 | ||||||
Other
real estate owned
|
4,558 | 4,311 | ||||||
Goodwill
|
22,468 | 22,468 | ||||||
Core
deposit intangibles, net
|
1,792 | 2,075 | ||||||
Accrued
interest receivable and other assets
|
12,534 | 13,237 | ||||||
Total
assets
|
$ | 810,346 | $ | 789,184 | ||||
LIABILITIES
and SHAREHOLDERS' EQUITY
|
||||||||
Liabilities:
|
||||||||
Demand
deposits -- noninterest bearing
|
$ | 105,100 | $ | 95,703 | ||||
Demand
deposits -- interest bearing
|
92,012 | 116,132 | ||||||
Money
market deposits
|
71,424 | 56,615 | ||||||
Savings
deposits
|
62,420 | 59,624 | ||||||
Time
deposits
|
265,339 | 261,064 | ||||||
Total
deposits
|
596,295 | 589,138 | ||||||
Short-term
borrowings:
|
||||||||
Customer
repurchase agreements
|
71,339 | 51,741 | ||||||
Other
short-term borrowings
|
4,000 | 7,850 | ||||||
Long-term
borrowings
|
8,675 | 13,787 | ||||||
Trust
preferred capital notes
|
20,619 | 20,619 | ||||||
Accrued
interest payable and other liabilities
|
4,513 | 3,749 | ||||||
Total
liabilities
|
705,441 | 686,884 | ||||||
Shareholders'
equity:
|
||||||||
Preferred
stock, $5 par, 200,000 shares authorized,
|
||||||||
none
outstanding
|
- | - | ||||||
Common
stock, $1 par, 10,000,000 shares authorized,
|
||||||||
6,107,327
shares outstanding at September 30, 2009 and
|
||||||||
6,085,628
shares outstanding at December 31, 2008
|
6,107 | 6,086 | ||||||
Capital
in excess of par value
|
26,900 | 26,491 | ||||||
Retained
earnings
|
71,445 | 71,090 | ||||||
Accumulated
other comprehensive Income (loss), net
|
453 | (1,367 | ) | |||||
Total
shareholders' equity
|
104,905 | 102,300 | ||||||
Total
liabilities and shareholders' equity
|
$ | 810,346 | $ | 789,184 | ||||
The
accompanying notes are an integral part of the consolidated financial
statements.
|
American National Bankshares Inc. and
Subsidiaries
|
||||||||
Consolidated
Statements of Income
|
||||||||
(Dollars
in thousands, except per share and per share
data) (Unaudited)
|
||||||||
Three
Months Ended
|
||||||||
September
30
|
||||||||
2009
|
2008
|
|||||||
Interest
and Dividend Income:
|
||||||||
Interest
and fees on loans
|
$ | 7,666 | $ | 8,916 | ||||
Interest
and dividends on securities:
|
||||||||
Taxable
|
1,241 | 1,179 | ||||||
Tax-exempt
|
434 | 388 | ||||||
Dividends
|
27 | 41 | ||||||
Other
interest income
|
96 | 75 | ||||||
Total
interest and dividend income
|
9,464 | 10,599 | ||||||
Interest
Expense:
|
||||||||
Interest
on deposits
|
1,921 | 2,845 | ||||||
Interest
on short-term borrowings
|
135 | 429 | ||||||
Interest
on long-term borrowings
|
65 | 126 | ||||||
Interest
on trust preferred capital notes
|
343 | 343 | ||||||
Total
interest expense
|
2,464 | 3,743 | ||||||
Net
Interest Income
|
7,000 | 6,856 | ||||||
Provision
for Loan Losses
|
492 | 280 | ||||||
Net
Interest Income After Provision for Loan Losses
|
6,508 | 6,576 | ||||||
Noninterest
Income:
|
||||||||
Trust
fees
|
813 | 901 | ||||||
Service
charges on deposit accounts
|
536 | 603 | ||||||
Other
fees and commissions
|
257 | 193 | ||||||
Mortgage
banking income
|
361 | 238 | ||||||
Brokerage
fees
|
23 | 126 | ||||||
Securities
gains (losses), net
|
1 | (87 | ) | |||||
Other
|
128 | 88 | ||||||
Total
noninterest income
|
2,119 | 2,062 | ||||||
Noninterest
Expense:
|
||||||||
Salaries
|
2,471 | 2,466 | ||||||
Employee
benefits
|
806 | 688 | ||||||
Occupancy
and equipment
|
704 | 684 | ||||||
FDIC
assessment
|
203 | 47 | ||||||
Bank
franchise tax
|
160 | 172 | ||||||
Core
deposit intangible amortization
|
94 | 94 | ||||||
Other
|
1,160 | 1,334 | ||||||
Total
noninterest expense
|
5,598 | 5,485 | ||||||
Income
Before Income Taxes
|
3,029 | 3,153 | ||||||
Income
Taxes
|
862 | 929 | ||||||
Net
Income
|
$ | 2,167 | $ | 2,224 | ||||
Net
Income Per Common Share:
|
||||||||
Basic
|
$ | 0.36 | $ | 0.36 | ||||
Diluted
|
$ | 0.35 | $ | 0.36 | ||||
Average
Common Shares Outstanding:
|
||||||||
Basic
|
6,104,505 | 6,093,851 | ||||||
Diluted
|
6,111,913 | 6,100,089 | ||||||
The
accompanying notes are an integral part of the consolidated financial
statements.
|
American National Bankshares Inc. and
Subsidiaries
|
||||||||
Consolidated
Statements of Income
|
||||||||
(Dollars
in thousands, except per share and per share
data) (Unaudited)
|
||||||||
Nine
Months Ended
|
||||||||
September
30
|
||||||||
2009
|
2008
|
|||||||
Interest
and Dividend Income:
|
||||||||
Interest
and fees on loans
|
$ | 23,617 | $ | 27,347 | ||||
Interest
and dividends on securities:
|
||||||||
Taxable
|
3,594 | 3,644 | ||||||
Tax-exempt
|
1,236 | 1,240 | ||||||
Dividends
|
70 | 191 | ||||||
Other
interest income
|
287 | 225 | ||||||
Total
interest and dividend income
|
28,804 | 32,647 | ||||||
Interest
Expense:
|
||||||||
Interest
on deposits
|
6,628 | 9,543 | ||||||
Interest
on short-term borrowings
|
548 | 1,340 | ||||||
Interest
on long-term borrowings
|
276 | 423 | ||||||
Interest
on trust preferred capital notes
|
1,030 | 1,030 | ||||||
Total
interest expense
|
8,482 | 12,336 | ||||||
Net
Interest Income
|
20,322 | 20,311 | ||||||
Provision
for Loan Losses
|
1,334 | 1,020 | ||||||
Net
Interest Income After Provision for Loan Losses
|
18,988 | 19,291 | ||||||
Noninterest
Income:
|
||||||||
Trust
fees
|
2,338 | 2,697 | ||||||
Service
charges on deposit accounts
|
1,549 | 1,769 | ||||||
Other
fees and commissions
|
750 | 622 | ||||||
Mortgage
banking income
|
1,215 | 633 | ||||||
Brokerage
fees
|
153 | 370 | ||||||
Securities
gains (losses), net
|
2 | (450 | ) | |||||
Net
loss on foreclosed real estate
|
(1,222 | ) | (7 | ) | ||||
Other
|
321 | 404 | ||||||
Total
noninterest income
|
5,106 | 6,038 | ||||||
Noninterest
Expense:
|
||||||||
Salaries
|
7,734 | 7,416 | ||||||
Employee
benefits
|
2,451 | 2,212 | ||||||
Occupancy
and equipment
|
2,174 | 2,120 | ||||||
FDIC
assessment
|
984 | 88 | ||||||
Bank
franchise tax
|
483 | 522 | ||||||
Core
deposit intangible amortization
|
283 | 283 | ||||||
Other
|
3,685 | 3,936 | ||||||
Total
noninterest expense
|
17,794 | 16,577 | ||||||
Income
Before Income Taxes
|
6,300 | 8,752 | ||||||
Income
Taxes
|
1,659 | 2,414 | ||||||
Net
Income
|
$ | 4,641 | $ | 6,338 | ||||
Net
Income Per Common Share:
|
||||||||
Basic
|
$ | 0.76 | $ | 1.04 | ||||
Diluted
|
$ | 0.76 | $ | 1.04 | ||||
Average
Common Shares Outstanding:
|
||||||||
Basic
|
6,094,261 | 6,099,933 | ||||||
Diluted
|
6,098,221 | 6,109,947 | ||||||
The
accompanying notes are an integral part of the consolidated financial
statements.
|
||||||||
American National Bankshares Inc. and
Subsidiaries
|
||||||||||||||||||||||||
Consolidated
Statements of Changes in Shareholders' Equity
|
||||||||||||||||||||||||
Nine
Months Ended September 30, 2009 and 2008
|
||||||||||||||||||||||||
(Dollars
in thousands) (Unaudited)
|
||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||
Common
Stock
|
Capital
in
|
Other
|
Total
|
|||||||||||||||||||||
Excess
of
|
Retained
|
Comprehensive
|
Shareholders'
|
|||||||||||||||||||||
Shares
|
Amount
|
Par
Value
|
Earnings
|
Income
(Loss)
|
Equity
|
|||||||||||||||||||
Balance,
December 31, 2007
|
6,118,717 | $ | 6,119 | $ | 26,425 | $ | 69,409 | $ | (442 | ) | $ | 101,511 | ||||||||||||
Net
income
|
- | - | - | 6,338 | - | 6,338 | ||||||||||||||||||
Change
in unrealized gain (loss) on securities
|
||||||||||||||||||||||||
available
for sale, net of tax, $(297)
|
- | - | - | - | (555 | ) | ||||||||||||||||||
Add: Reclassification
adjustment for losses
|
||||||||||||||||||||||||
on
securities available for sale, net of
|
||||||||||||||||||||||||
tax,
$157
|
- | - | - | - | 293 | |||||||||||||||||||
Other
comprehensive income (loss)
|
(262 | ) | (262 | ) | ||||||||||||||||||||
Total
comprehensive income
|
6,076 | |||||||||||||||||||||||
Change
in pension plan measurement date,
|
||||||||||||||||||||||||
net
of tax, $(40)
|
(74 | ) | (74 | ) | ||||||||||||||||||||
Stock
repurchased and retired
|
(39,050 | ) | (39 | ) | (169 | ) | (579 | ) | - | (787 | ) | |||||||||||||
Stock
options exercised
|
11,137 | 11 | 183 | - | - | 194 | ||||||||||||||||||
Cash
dividends declared, $0.69 per share
|
- | - | - | (4,206 | ) | - | (4,206 | ) | ||||||||||||||||
Balance,
September 30, 2008
|
6,090,804 | $ | 6,091 | $ | 26,439 | $ | 70,962 | $ | (778 | ) | $ | 102,714 | ||||||||||||
Balance,
December 31, 2008
|
6,085,628 | $ | 6,086 | $ | 26,491 | $ | 71,090 | $ | (1,367 | ) | $ | 102,300 | ||||||||||||
Net
income
|
- | - | - | 4,641 | - | 4,641 | ||||||||||||||||||
Change
in unrealized gain (loss) on securities
|
||||||||||||||||||||||||
available
for sale, net of tax, $979
|
- | - | - | - | 1,822 | |||||||||||||||||||
Less: Reclassification
adjustment for gains
|
||||||||||||||||||||||||
on
securities available for sale, net of
|
||||||||||||||||||||||||
tax
of $0
|
- | - | - | - | (2 | ) | ||||||||||||||||||
Other
comprehensive income
|
1,820 | 1,820 | ||||||||||||||||||||||
Total
comprehensive income
|
6,461 | |||||||||||||||||||||||
Stock
repurchased and retired
|
(7,600 | ) | (8 | ) | (33 | ) | (80 | ) | - | (121 | ) | |||||||||||||
Stock
options exercised
|
29,299 | 29 | 395 | - | - | 424 | ||||||||||||||||||
Stock
option expense
|
47 | 47 | ||||||||||||||||||||||
Cash
dividends declared, $0.69 per share
|
- | - | (4,206 | ) | - | (4,206 | ) | |||||||||||||||||
Balance,
September 30, 2009
|
6,107,327 | $ | 6,107 | $ | 26,900 | $ | 71,445 | $ | 453 | $ | 104,905 | |||||||||||||
The
accompanying notes are an integral part of the consolidated financial
statements.
|
American National Bankshares Inc. and
Subsidiaries
|
||||||||
Consolidated
Statements of Cash Flows
|
||||||||
Nine
Months Ended September 30, 2009 and 2008
|
||||||||
(Dollars
in thousands) (Unaudited)
|
||||||||
2009
|
2008
|
|||||||
Cash
Flows from Operating Activities:
|
||||||||
Net income
|
$ | 4,641 | $ | 6,338 | ||||
Adjustments
to reconcile net income to net
|
||||||||
cash
provided by operating activities:
|
||||||||
Provision
for loan losses
|
1,334 | 1,020 | ||||||
Depreciation
|
877 | 808 | ||||||
Core
deposit intangible amortization
|
283 | 283 | ||||||
Net
amortization (accretion) of bond premiums and discounts
|
(180 | ) | (196 | ) | ||||
Net
(gain) loss on sale or call of securities
|
(2 | ) | 450 | |||||
Gain
on loans held for sale
|
(1,074 | ) | (535 | ) | ||||
Proceeds
from sales of loans held for sale
|
53,564 | 29,302 | ||||||
Originations
of loans held for sale
|
(54,566 | ) | (29,668 | ) | ||||
Net
(gain) loss on foreclosed real estate
|
(17 | ) | 7 | |||||
Change
in valuation allowance for foreclosed real estate
|
1,239 | - | ||||||
Stock-based
compensation expense
|
47 | - | ||||||
Deferred
income tax (benefit) expense
|
(727 | ) | 274 | |||||
Net
change in interest receivable
|
(496 | ) | 70 | |||||
Net
change in other assets
|
945 | (760 | ) | |||||
Net
change in interest payable
|
(318 | ) | (372 | ) | ||||
Net
change in other liabilities
|
1,082 | (978 | ) | |||||
Net
cash provided by operating activities
|
6,632 | 6,043 | ||||||
Cash
Flows from Investing Activities:
|
||||||||
Proceeds
from sales of securities available for sale
|
- | 1,098 | ||||||
Proceeds
from maturities and calls of securities available for sale
|
55,248 | 35,534 | ||||||
Proceeds
from maturities and calls of securities held to maturity
|
583 | 4,881 | ||||||
Purchases
of securities available for sale
|
(100,525 | ) | (26,267 | ) | ||||
Net
(increase) decrease in loans
|
29,238 | (25,892 | ) | |||||
Purchases
of bank property and equipment
|
(3,138 | ) | (4,491 | ) | ||||
Proceeds
from sales of foreclosed real estate
|
317 | 297 | ||||||
Increase
in foreclosed real estate
|
- | (26 | ) | |||||
Net
cash (used in) investing activities
|
(18,277 | ) | (14,866 | ) | ||||
Cash
Flows from Financing Activities:
|
||||||||
Net
change in demand, money market, and savings deposits
|
2,882 | 8,794 | ||||||
Net
change in time deposits
|
4,275 | (958 | ) | |||||
Net
change in customer repurchase agreements
|
19,598 | (2,940 | ) | |||||
Net
change in short-term borrowings
|
(3,850 | ) | 18,720 | |||||
Net
change in long-term borrowings
|
(5,112 | ) | 4,888 | |||||
Cash
dividends paid
|
(4,206 | ) | (4,206 | ) | ||||
Repurchase
of stock
|
(121 | ) | (787 | ) | ||||
Proceeds
from exercise of stock options
|
424 | 194 | ||||||
Net
cash provided by financing activities
|
13,890 | 23,705 | ||||||
Net
Increase in Cash and Cash Equivalents
|
2,245 | 14,882 | ||||||
Cash
and Cash Equivalents at Beginning of Period
|
24,098 | 18,304 | ||||||
Cash
and Cash Equivalents at End of Period
|
$ | 26,343 | $ | 33,186 | ||||
The
accompanying notes are an integral part of the consolidated financial
statements.
|
|
Note
1 – Basis of Presentation
|
|
Note
2 – Recent Accounting
Pronouncements
|
September
30, 2009
|
||||||||||||||||
(in
thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
||||||||||||
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
Securities
available for sale:
|
||||||||||||||||
Debt
securities:
|
||||||||||||||||
Federal
agencies
|
$ | 80,483 | $ | 1,827 | $ | 3 | $ | 82,307 | ||||||||
Mortgage-backed
|
35,741 | 1,657 | 231 | 37,167 | ||||||||||||
State
and municipal
|
51,483 | 2,466 | 15 | 53,934 | ||||||||||||
Corporate
|
3,968 | 215 | - | 4,183 | ||||||||||||
Equity
securities:
|
||||||||||||||||
FHLB
stock – restricted
|
2,812 | - | - | 2,812 | ||||||||||||
Federal
Reserve stock – restricted
|
1,429 | - | - | 1,429 | ||||||||||||
Other
|
121 | - | - | 121 | ||||||||||||
Total
securities available for sale
|
176,037 | 6,165 | 249 | 181,953 | ||||||||||||
Debt
securities held to maturity:
|
||||||||||||||||
Mortgage-backed
|
211 | 14 | - | 225 | ||||||||||||
State
and municipal
|
6,329 | 277 | - | 6,606 | ||||||||||||
Total
securities held to maturity
|
6,540 | 291 | - | 6,831 | ||||||||||||
Total
securities
|
$ | 182,577 | $ | 6,456 | $ | 249 | $ | 188,784 |
December
31, 2008
|
||||||||||||||||
(in
thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
||||||||||||
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
Securities
available for sale:
|
||||||||||||||||
Debt
securities:
|
||||||||||||||||
Federal
agencies
|
$ | 43,331 | $ | 2,093 | $ | 8 | $ | 45,416 | ||||||||
Mortgage-backed
|
45,139 | 1,040 | 496 | 45,683 | ||||||||||||
State
and municipal
|
36,726 | 653 | 74 | 37,305 | ||||||||||||
Corporate
|
1,485 | 3 | 96 | 1,392 | ||||||||||||
Equity
securities:
|
||||||||||||||||
FHLB
stock – restricted
|
2,362 | - | - | 2,362 | ||||||||||||
Federal
Reserve stock – restricted
|
1,429 | - | - | 1,429 | ||||||||||||
Other
|
108 | - | - | 108 | ||||||||||||
Total
securities available for sale
|
130,580 | 3,789 | 674 | 133,695 | ||||||||||||
Debt
securities held to maturity:
|
||||||||||||||||
Mortgage-backed
|
254 | 10 | - | 264 | ||||||||||||
State
and municipal
|
6,867 | 261 | 1 | 7,127 | ||||||||||||
Total
securities held to maturity
|
7,121 | 271 | 1 | 7,391 | ||||||||||||
Total
securities
|
$ | 137,701 | $ | 4,060 | $ | 675 | $ | 141,086 |
Total
|
Less
than 12 Months
|
12
Months or More
|
||||||||||||||||||||||
(in
thousands)
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
Federal
agencies
|
$ | 10,015 | $ | 3 | $ | 10,015 | $ | 3 | $ | - | $ | - | ||||||||||||
Mortgage-backed
|
2,366 | 231 | - | - | 2,366 | 231 | ||||||||||||||||||
State
and municipal
|
468 | 15 | - | - | 468 | 15 | ||||||||||||||||||
Total
|
$ | 12,849 | $ | 249 | $ | 10,015 | $ | 3 | $ | 2,834 | $ | 246 |
Total
|
Less
than 12 Months
|
12
Months or More
|
||||||||||||||||||||||
(in
thousands)
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
Federal
agencies
|
$ | 1,583 | $ | 8 | $ | 1,583 | $ | 8 | $ | - | $ | - | ||||||||||||
Mortgage-backed
|
4,484 | 496 | 3,468 | 472 | 1,016 | 24 | ||||||||||||||||||
State
and municipal
|
3,581 | 75 | 3,581 | 75 | - | - | ||||||||||||||||||
Corporate
|
389 | 96 | - | - | 389 | 96 | ||||||||||||||||||
Total
|
$ | 10,037 | $ | 675 | $ | 8,632 | $ | 555 | $ | 1,405 | $ | 120 |
|
Note
4 - Loans
|
(in
thousands)
|
September
30,
2009
|
December
31,
2008
|
||||||
Construction
and land development
|
$ | 46,175 | $ | 63,361 | ||||
Commercial
real estate
|
209,470 | 207,160 | ||||||
Residential
real estate
|
126,392 | 136,480 | ||||||
Home
equity
|
62,519 | 57,170 | ||||||
Total
real estate
|
444,556 | 464,171 | ||||||
Commercial
and industrial
|
87,226 | 98,546 | ||||||
Consumer
|
7,406 | 8,393 | ||||||
Total
loans
|
$ | 539,188 | $ | 571,110 |
September
30,
|
December
31,
|
|||||||
(in
thousands)
|
2009
|
2008
|
||||||
Impaired
loans with a valuation allowance
|
$ | 2,562 | $ | 2,545 | ||||
Impaired
loans without a valuation allowance
|
1,615 | 647 | ||||||
Total
impaired loans
|
$ | 4,177 | $ | 3,192 | ||||
Allowance
provided for impaired loans,
|
||||||||
included
in the allowance for loan losses
|
$ | 1,186 | $ | 1,164 | ||||
Nonaccrual
loans excluded from the impaired loan
disclosure
|
$ | 1,292 | $ | 1,574 |
As
of and for the
|
Nine
Months Ended
|
Nine
Months Ended
|
||||||
(in
thousands)
|
September
30, 2009
|
September
30, 2008
|
||||||
Average
balance in impaired loans
|
$ | 3,409 | $ | 5,390 | ||||
Interest
income recognized on impaired loans
|
100 | 128 | ||||||
Interest
income recognized on nonaccrual loans
|
- | - | ||||||
Interest
on non-accrual loans had they been accruing
|
148 | 282 | ||||||
Loans
past due 90 days and still accruing interest
|
- | - |
|
(in
thousands)
|
Nine
Months
Ended
September
30,
|
Year
Ended
December
31,
|
Nine
Months Ended
September
30,
|
|||||||||
2009
|
2008
|
2008
|
||||||||||
Allowance
for Loan Losses
|
||||||||||||
Balance,
beginning of period
|
$ | 7,824 | $ | 7,395 | $ | 7,395 | ||||||
Provision
for loan losses
|
1,334 | 1,620 | 1,020 | |||||||||
Charge-offs
|
(1,116 | ) | (1,564 | ) | (552 | ) | ||||||
Recoveries
|
218 | 373 | 220 | |||||||||
Balance,
end of period
|
$ | 8,260 | $ | 7,824 | $ | 8,083 | ||||||
Reserve
for unfunded lending commitments
|
||||||||||||
Balance,
beginning of period
|
$ | 475 | 151 | $ | 151 | |||||||
Provision
for unfunded commitments
|
(11 | ) | 324 | 319 | ||||||||
Charge-offs
|
(215 | ) | - | - | ||||||||
Balance,
end of period
|
$ | 249 | $ | 475 | $ | 470 | ||||||
Balance
as of December 31, 2008
|
$ | 22,468 | ||
Goodwill
recorded during the period
|
- | |||
Impairment
losses
|
- | |||
Balance
as of September 30, 2009
|
$ | 22,468 | ||
September
30,
2009
|
December
31, 2008
|
|||||||
|
||||||||
Customer
repurchase agreements
|
$ | 71,339 | $ | 51,741 | ||||
FHLB
overnight borrowings
|
4,000 | 7,850 | ||||||
$ | 75,339 | $ | 59,591 | |||||
Due
by
September 30
|
2009
Advance
Amount
|
Weighted
Average
Rate
|
Due
by
December 31
|
2008
Advance
Amount
|
Weighted
Average
Rate
|
|||||||||||||||
2011
|
8,000 | 2.92 | 2009 | $ | 5,000 | 5.26 | % | |||||||||||||
2014
|
675 | 3.78 | 2011 | 8,000 | 2.93 | |||||||||||||||
$ | 8,675 | 2.99 | % | 2014 | 787 | 3.78 | ||||||||||||||
$ | 13,787 | 3.82 | % | |||||||||||||||||
Option
Shares
|
Weighted
Average
Exercise Price
|
Weighted
Average Remaining Contractual Term
|
Average
Intrinsic Value
($000)
|
|||||||||||||
Outstanding
at December 31, 2008
|
218,610 | $ | 20.31 | |||||||||||||
Granted
|
6,000 | 16.00 | ||||||||||||||
Exercised
|
(29,299 | ) | 14.47 | |||||||||||||
Forfeited
|
(19,700 | ) | 19.50 | |||||||||||||
Outstanding
at September 30, 2009
|
175,611 | $ | 21.23 | 5.5 | $ | 389 | ||||||||||
Exercisable
at September 30, 2009
|
129,861 | $ | 22.76 | 4.2 | $ | 162 |
Three
Months Ended
|
||||||||||||||||
September 30,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Per
|
Per
|
|||||||||||||||
Share
|
Share
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Basic
|
6,104,505 | $ | .36 | 6,093,851 | $ | .36 | ||||||||||
Effect
of dilutive securities - stock options
|
7,408 | (.01 | ) | 6,238 | - | |||||||||||
Diluted
|
6,111,913 | $ | .35 | 6,100,089 | $ | .36 |
Nine
Months Ended
|
||||||||||||||||
September 30,
|
||||||||||||||||
2009
|
2008
|
|||||||||||||||
Per
|
Per
|
|||||||||||||||
Share
|
Share
|
|||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||||||
Basic
|
6,094,261 | $ | .76 | 6,099,933 | $ | 1.04 | ||||||||||
Effect
of dilutive securities - stock options
|
3,960 | - | 10,014 | - | ||||||||||||
Diluted
|
6,098,221 | $ | .76 | 6,109,947 | $ | 1.04 |
Components of Net Periodic Benefit
Cost
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||||
(in
thousands)
|
September 30,
|
September 30,
|
||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Service
cost
|
$ | 184 | $ | 181 | $ | 552 | $ | 543 | ||||||||
Interest
cost
|
146 | 129 | 438 | 386 | ||||||||||||
Expected
return on plan assets
|
(203 | ) | (164 | ) | (609 | ) | (492 | ) | ||||||||
Amortization
of prior service cost
|
- | (1 | ) | - | (2 | ) | ||||||||||
Recognized
net actuarial loss
|
111 | 28 | 333 | 84 | ||||||||||||
Net
periodic benefit cost
|
$ | 238 | $ | 173 | $ | 714 | $ | 519 |
Three Months Ended September 30, 2009 | ||||||||||||||||||||
Trust
and
|
||||||||||||||||||||
(in
thousands)
|
Community
|
Investment
|
Intersegment
|
|||||||||||||||||
Banking
|
Services
|
Other
|
Eliminations
|
Total
|
||||||||||||||||
Interest
income
|
$ | 9,464 | $ | - | $ | 58 | $ | (58 | ) | $ | 9,464 | |||||||||
Interest
expense
|
2,179 | - | 343 | (58 | ) | 2,464 | ||||||||||||||
Noninterest
income
|
1,266 | 837 | 16 | - | 2,119 | |||||||||||||||
Income
(loss) before income taxes
|
3,008 | 365 | (344 | ) | - | 3,029 | ||||||||||||||
Depreciation
and amortization
|
398 | 6 | 1 | - | 405 | |||||||||||||||
Total
assets
|
809,605 | - | 741 | - | 810,346 | |||||||||||||||
Capital
expenditures
|
776 | 13 | - | - | 789 | |||||||||||||||
Three Months Ended September 30, 2008
|
||||||||||||||||||||
Trust
and
|
||||||||||||||||||||
Community
|
Investment
|
Intersegment
|
||||||||||||||||||
Banking
|
Services
|
Other
|
Eliminations
|
Total
|
||||||||||||||||
Interest
income
|
$ | 10,599 | $ | - | $ | 36 | $ | (36 | ) | $ | 10,599 | |||||||||
Interest
expense
|
3,436 | - | 343 | (36 | ) | 3,743 | ||||||||||||||
Noninterest
income
|
1,019 | 1,027 | 16 | - | 2,062 | |||||||||||||||
Income
(loss) before income taxes
|
3,064 | 429 | (340 | ) | - | 3,153 | ||||||||||||||
Depreciation
and amortization
|
345 | 5 | 1 | - | 351 | |||||||||||||||
Total
assets
|
799,886 | - | 759 | - | 800,645 | |||||||||||||||
Capital
expenditures
|
3,486 | 2 | - | - | 3,488 | |||||||||||||||
Nine Months Ended September 30, 2009
|
||||||||||||||||||||
Trust
and
|
||||||||||||||||||||
Community
|
Investment
|
Intersegment
|
||||||||||||||||||
Banking
|
Services
|
Other
|
Eliminations
|
Total
|
||||||||||||||||
Interest
income
|
$ | 28,804 | $ | - | $ | 217 | $ | (217 | ) | $ | 28,804 | |||||||||
Interest
expense
|
7,669 | - | 1,030 | (217 | ) | 8,482 | ||||||||||||||
Noninterest
income
|
2,571 | 2,491 | 44 | - | 5,106 | |||||||||||||||
Income
(loss) before income taxes
|
6,293 | 1,021 | (1,014 | ) | - | 6,300 | ||||||||||||||
Depreciation
and amortization
|
1,139 | 19 | 2 | - | 1,160 | |||||||||||||||
Total
assets
|
809,605 | - | 741 | - | 810,346 | |||||||||||||||
Capital
expenditures
|
3,117 | 21 | - | - | 3,138 | |||||||||||||||
Nine Months Ended September 30, 2008
|
||||||||||||||||||||
Trust
and
|
||||||||||||||||||||
Community
|
Investment
|
Intersegment
|
||||||||||||||||||
Banking
|
Services
|
Other
|
Eliminations
|
Total
|
||||||||||||||||
Interest
income
|
$ | 32,647 | $ | - | $ | 36 | $ | (36 | ) | $ | 32,647 | |||||||||
Interest
expense
|
11,342 | - | 1,030 | (36 | ) | 12,336 | ||||||||||||||
Noninterest
income
|
2,930 | 3,067 | 41 | - | 6,038 | |||||||||||||||
Income
(loss) before income taxes
|
8,382 | 1,515 | (1,145 | ) | - | 8,752 | ||||||||||||||
Depreciation
and amortization
|
1,074 | 17 | 2 | - | 1,093 | |||||||||||||||
Total
assets
|
799,886 | - | 759 | - | 800,645 | |||||||||||||||
Capital
expenditures
|
4,483 | 8 | - | - | 4,491 |
Level
1 –
|
Valuation
is based on quoted prices in active markets for identical assets and
liabilities.
|
||
Level
2 –
|
Valuation
is based on observable inputs including quoted prices in active markets
for similar assets and liabilities, quoted prices for identical or similar
assets and liabilities in less active markets, and model-based valuation
techniques for which significant assumptions can be derived primarily from
or corroborated by observable data in the market.
|
||
Level
3 –
|
Valuation
is based on model-based techniques that use one or more significant inputs
or assumptions that are unobservable in the market.
|
Fair
Value Measurements at September 30, 2009 Using
|
||||||||||||||||
Balance
as of September 30,
|
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
|||||||||||||
Description
|
2009
|
Level
1
|
Level
2
|
Level
3
|
||||||||||||
Assets
|
||||||||||||||||
Securities
available for sale
|
$ | 177,591 | $ | - | $ | 177,591 | $ | - | ||||||||
Mortgage
loan derivative contracts
|
4 | - | 4 | - |
Carrying
Value at September 30, 2009
|
||||||||||
Balance
as of
September
30,
|
Quoted
Prices in Active Markets for Identical Assets
|
Significant
Other Observable Inputs
|
Significant
Unobservable Inputs
|
|||||||
Description
|
2009
|
Level
1
|
Level
2
|
Level
3
|
||||||
Assets
|
||||||||||
Loans
held for sale
|
$3,840
|
$ -
|
$
3,840
|
$ -
|
||||||
Impaired
loans, net of valuation allowance
|
1,376
|
-
|
832
|
544
|
||||||
Foreclosed
assets
|
4,558
|
-
|
-
|
4,558
|
September 30, 2009
|
December 31, 2008
|
|||||||||||||||
(in
thousands)
|
Carrying
|
Estimated
Fair
|
Carrying
|
Estimated
Fair
|
||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and due from banks
|
$ | 26,343 | $ | 26,343 | $ | 24,098 | $ | 24,098 | ||||||||
Securities
available for sale *
|
177,591 | 177,591 | 129,904 | 129,904 | ||||||||||||
Securities
held to maturity
|
6,540 | 6,831 | 7,121 | 7,391 | ||||||||||||
Loans
held for sale
|
3,840 | 3,840 | 1,764 | 1,764 | ||||||||||||
Loans,
net of allowance
|
530,928 | 538,460 | 563,286 | 575,970 | ||||||||||||
Accrued
interest receivable
|
3,644 | 3,644 | 3,110 | 3,110 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
$ | 596,295 | $ | 599,095 | $ | 589,138 | $ | 591,159 | ||||||||
Repurchase
agreements
|
71,399 | 71,399 | 51,741 | 51,741 | ||||||||||||
Other
borrowings
|
12,675 | 12,654 | 21,637 | 21,630 | ||||||||||||
Trust
preferred capital notes
|
20,619 | 20,641 | 20,619 | 18,258 | ||||||||||||
Accrued
interest payable
|
929 | 929 | 1,272 | 1,272 | ||||||||||||
* -
Excludes restricted stock
|
Nine
Months Ended
|
||||||||
(in
thousands)
|
September 30, | |||||||
2009
|
2008
|
|||||||
Supplemental
Schedule of Cash and Cash Equivalents:
|
||||||||
Cash
and due from banks
|
$ | 17,451 | $ | 25,136 | ||||
Interest-bearing
deposits in other banks
|
8,892 | 8,050 | ||||||
$ | 26,343 | $ | 33,186 | |||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||
Cash
paid for:
|
||||||||
Interest
on deposits and borrowed funds
|
$ | 8,825 | $ | 12,780 | ||||
Income
taxes
|
1,615 | 2,269 | ||||||
Noncash
investing and financing activities:
|
||||||||
Transfer
of loans to other real estate owned
|
1,786 | 353 | ||||||
Unrealized
gain (loss) on securities available for sale
|
2,801 | (402 | ) | |||||
·
|
Financial
market volatility, including the level of interest rates, could affect the
values of financial instruments and the amount of net interest income
earned;
|
·
|
General
economic or business conditions, either nationally or in the market areas
in which the Company does business, may be less favorable than expected,
resulting in deteriorating credit quality, reduced demand for credit, or a
weakened ability to generate
deposits;
|
·
|
Competition
among financial institutions may increase and competitors may have greater
financial resources and develop products and technology that enable those
competitors to compete more successfully than the
Company;
|
·
|
Businesses
that the Company is engaged in may be adversely affected by legislative or
regulatory changes, including changes in accounting
standards;
|
·
|
The
ability to retain key personnel;
and
|
·
|
The
failure of assumptions underlying the allowance for loan
losses.
|
SUMMARY
INCOME STATEMENT
|
||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||
Three
months ended September 30,
|
||||||||||||||||
2009
|
2008
|
$
change
|
%
change
|
|||||||||||||
Interest
income
|
$ | 9,464 | $ | 10,599 | $ | (1,135 | ) | -10.7 | % | |||||||
Interest
expense
|
(2,464 | ) | (3,743 | ) | 1,279 | -34.2 | % | |||||||||
Net
interest income
|
7,000 | 6,856 | 144 | 2.1 | % | |||||||||||
Provision
for loan losses
|
(492 | ) | (280 | ) | (212 | ) | 75.7 | % | ||||||||
Noninterest
income
|
2,119 | 2,062 | 57 | 2.8 | % | |||||||||||
Noninterest
expense
|
(5,598 | ) | (5,485 | ) | (113 | ) | 2.1 | % | ||||||||
Income
tax expense
|
(862 | ) | (929 | ) | 67 | -7.2 | % | |||||||||
Net
income
|
$ | 2,167 | $ | 2,224 | $ | (57 | ) | -2.6 | % | |||||||
SUMMARY
INCOME STATEMENT
|
||||||||||||||||
(dollars
in thousands)
|
||||||||||||||||
Nine
months ended September 30,
|
||||||||||||||||
2009
|
2008
|
$
change
|
%
change
|
|||||||||||||
Interest
income
|
$ | 28,804 | $ | 32,647 | $ | (3,843 | ) | -11.8 | % | |||||||
Interest
expense
|
(8,482 | ) | (12,336 | ) | 3,854 | -31.2 | % | |||||||||
Net
interest income
|
20,322 | 20,311 | 11 | 0.1 | % | |||||||||||
Provision
for loan losses
|
(1,334 | ) | (1,020 | ) | (314 | ) | 30.8 | % | ||||||||
Noninterest
income
|
5,106 | 6,038 | (932 | ) | -15.4 | % | ||||||||||
Noninterest
expense
|
(17,794 | ) | (16,577 | ) | (1,217 | ) | 7.3 | % | ||||||||
Income
tax expense
|
(1,659 | ) | (2,414 | ) | 755 | -31.3 | % | |||||||||
Net
income
|
$ | 4,641 | $ | 6,338 | $ | (1,697 | ) | -26.8 | % | |||||||
Net
Interest Income Analysis
|
||||||||||||||||||||||||
For the Three Months Ended September 30, 2009 and 2008 | ||||||||||||||||||||||||
(in
thousands, except rates)
|
||||||||||||||||||||||||
Interest
|
||||||||||||||||||||||||
Average
Balance
|
Income/Expense
|
Yield/Rate
|
||||||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||||
Loans:
|
||||||||||||||||||||||||
Commercial
|
$ | 85,894 | $ | 94,575 | $ | 1,027 | $ | 1,423 | 4.78 | % | 6.02 | % | ||||||||||||
Real
estate
|
460,253 | 471,162 | 6,508 | 7,323 | 5.66 | 6.22 | ||||||||||||||||||
Consumer
|
7,468 | 8,445 | 158 | 192 | 8.46 | 9.09 | ||||||||||||||||||
Total
loans
|
553,615 | 574,182 | 7,693 | 8,938 | 5.56 | 6.23 | ||||||||||||||||||
Securities:
|
||||||||||||||||||||||||
Federal
agencies and GSE
|
56,706 | 43,543 | 538 | 534 | 3.80 | 4.91 | ||||||||||||||||||
Mortgage-backed
& CMO's
|
37,609 | 48,000 | 506 | 607 | 5.38 | 5.06 | ||||||||||||||||||
State
and municipal
|
56,665 | 44,104 | 798 | 602 | 5.63 | 5.46 | ||||||||||||||||||
Other
|
8,334 | 6,050 | 80 | 54 | 3.84 | 3.57 | ||||||||||||||||||
Total
securities
|
159,314 | 141,697 | 1,922 | 1,797 | 4.83 | 5.07 | ||||||||||||||||||
Deposits
in other banks
|
28,265 | 8,489 | 96 | 75 | 1.36 | 3.53 | ||||||||||||||||||
Total
interest-earning assets
|
741,194 | 724,368 | 9,711 | 10,810 | 5.24 | 5.97 | ||||||||||||||||||
Non-earning
assets
|
68,870 | 62,436 | ||||||||||||||||||||||
Total
assets
|
$ | 810,064 | $ | 786,804 | ||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Demand
|
$ | 94,869 | $ | 110,230 | 31 | 215 | 0.13 | 0.78 | ||||||||||||||||
Money
market
|
76,416 | 54,642 | 107 | 246 | 0.56 | 1.80 | ||||||||||||||||||
Savings
|
62,985 | 60,499 | 38 | 76 | 0.24 | 0.50 | ||||||||||||||||||
Time
|
269,523 | 254,762 | 1,745 | 2,308 | 2.59 | 3.62 | ||||||||||||||||||
Total
deposits
|
503,793 | 480,133 | 1,921 | 2,845 | 1.53 | 2.37 | ||||||||||||||||||
Customer
repurchase agreements
|
65,341 | 51,038 | 134 | 313 | 0.82 | 2.45 | ||||||||||||||||||
Other
short-term borrowings
|
460 | 17,589 | 1 | 116 | 0.87 | 2.64 | ||||||||||||||||||
Long-term
borrowings
|
29,325 | 34,474 | 408 | 469 | 5.57 | 5.44 | ||||||||||||||||||
Total
interest-bearing liabilities
|
598,919 | 583,234 | 2,464 | 3,743 | 1.65 | 2.57 | ||||||||||||||||||
Noninterest
bearing demand deposits
|
102,341 | 97,130 | ||||||||||||||||||||||
Other
liabilities
|
5,393 | 4,388 | ||||||||||||||||||||||
Shareholders'
equity
|
103,411 | 102,052 | ||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
shareholders'
equity
|
$ | 810,064 | $ | 786,804 | ||||||||||||||||||||
Interest
rate spread
|
3.59 | % | 3.40 | % | ||||||||||||||||||||
Net
interest margin
|
3.91 | % | 3.90 | % | ||||||||||||||||||||
Net
interest income (taxable equivalent basis)
|
7,247 | 7,067 | ||||||||||||||||||||||
Less:
Taxable equivalent adjustment
|
247 | 211 | ||||||||||||||||||||||
Net
interest income
|
$ | 7,000 | $ | 6,856 | ||||||||||||||||||||
Changes
in Net Interest Income (Rate/Volume Analysis)
|
||||||||||||
(in
thousands)
|
||||||||||||
Three
months ended September 30
|
||||||||||||
2009 vs. 2008
|
||||||||||||
Interest
|
Change
|
|||||||||||
Increase
|
Attributable
to
|
|||||||||||
Interest
income
|
(Decrease)
|
Rate
|
Volume
|
|||||||||
Loans:
|
||||||||||||
Commercial
|
$ | (396 | ) | $ | (274 | ) | $ | (122 | ) | |||
Real
estate
|
(815 | ) | (551 | ) | (264 | ) | ||||||
Consumer
|
(34 | ) | (13 | ) | (21 | ) | ||||||
Total
loans
|
(1,245 | ) | (838 | ) | (407 | ) | ||||||
Securities:
|
||||||||||||
Federal
agencies & GSE
|
4 | (137 | ) | 141 | ||||||||
Mortgage-backed
& CMO's
|
(101 | ) | 37 | (138 | ) | |||||||
State
and municipal
|
196 | 20 | 176 | |||||||||
Other
securities
|
26 | 4 | 22 | |||||||||
Total
securities
|
125 | (76 | ) | 201 | ||||||||
Deposits
in other banks
|
21 | (69 | ) | 90 | ||||||||
Total
interest income
|
(1,099 | ) | (983 | ) | (116 | ) | ||||||
Interest
expense
|
||||||||||||
Deposits:
|
||||||||||||
Demand
|
(184 | ) | (158 | ) | (26 | ) | ||||||
Money
market
|
(139 | ) | (212 | ) | 73 | |||||||
Savings
|
(38 | ) | (41 | ) | 3 | |||||||
Time
|
(563 | ) | (690 | ) | 127 | |||||||
Total
deposits
|
(924 | ) | (1,101 | ) | 177 | |||||||
Customer
repurchase agreements
|
(179 | ) | (249 | ) | 70 | |||||||
Borrowings
|
(176 | ) | (37 | ) | (139 | ) | ||||||
Total
interest expense
|
(1,279 | ) | (1,387 | ) | 108 | |||||||
Net
interest income
|
$ | 180 | $ | 404 | $ | (224 | ) | |||||
Net
Interest Income Analysis
|
||||||||||||||||||||||||
For the Nine Months Ended September 30, 2009 and 2008 | ||||||||||||||||||||||||
(in
thousands, except rates)
|
||||||||||||||||||||||||
Interest
|
||||||||||||||||||||||||
Average
Balance
|
Income/Expense
|
Yield/Rate
|
||||||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||||
Loans:
|
||||||||||||||||||||||||
Commercial
|
$ | 91,193 | $ | 90,301 | $ | 3,227 | $ | 4,219 | 4.72 | % | 6.23 | % | ||||||||||||
Real
estate
|
466,787 | 466,346 | 19,956 | 22,580 | 5.70 | 6.46 | ||||||||||||||||||
Consumer
|
7,746 | 8,956 | 511 | 606 | 8.80 | 9.02 | ||||||||||||||||||
Total
loans
|
565,726 | 565,603 | 23,694 | 27,405 | 5.58 | 6.46 | ||||||||||||||||||
Securities:
|
||||||||||||||||||||||||
Federal
agencies and GSE
|
49,606 | 46,428 | 1,584 | 1,682 | 4.26 | 4.83 | ||||||||||||||||||
Mortgage-backed
& CMO's
|
41,158 | 48,588 | 1,618 | 1,852 | 5.24 | 5.08 | ||||||||||||||||||
State
and municipal
|
50,439 | 46,376 | 2,133 | 1,910 | 5.64 | 5.49 | ||||||||||||||||||
Other
|
7,212 | 6,471 | 185 | 243 | 3.42 | 5.01 | ||||||||||||||||||
Total
securities
|
148,415 | 147,863 | 5,520 | 5,687 | 4.96 | 5.13 | ||||||||||||||||||
Deposits
in other banks
|
26,258 | 9,153 | 287 | 225 | 1.46 | 3.28 | ||||||||||||||||||
Total
interest-earning assets
|
740,399 | 722,619 | 29,501 | 33,317 | 5.31 | 6.15 | ||||||||||||||||||
Non-earning
assets
|
68,362 | 62,753 | ||||||||||||||||||||||
Total
assets
|
$ | 808,761 | $ | 785,372 | ||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||
Demand
|
$ | 99,860 | $ | 108,463 | 263 | 600 | 0.35 | 0.74 | ||||||||||||||||
Money
market
|
73,112 | 52,365 | 453 | 779 | 0.83 | 1.98 | ||||||||||||||||||
Savings
|
62,284 | 62,107 | 115 | 276 | 0.25 | 0.59 | ||||||||||||||||||
Time
|
274,214 | 257,871 | 5,797 | 7,888 | 2.82 | 4.08 | ||||||||||||||||||
Total
deposits
|
509,470 | 480,806 | 6,628 | 9,543 | 1.73 | 2.65 | ||||||||||||||||||
Customer
repurchase agreements
|
60,790 | 53,069 | 543 | 1,103 | 1.19 | 2.77 | ||||||||||||||||||
Other
short-term borrowings
|
1,355 | 11,808 | 5 | 237 | 0.49 | 2.68 | ||||||||||||||||||
Long-term
borrowings
|
31,376 | 34,195 | 1,306 | 1,453 | 5.55 | 5.67 | ||||||||||||||||||
Total
interest-bearing liabilites
|
602,991 | 579,878 | 8,482 | 12,336 | 1.88 | 2.84 | ||||||||||||||||||
Noninterest
bearing demand deposits
|
97,970 | 98,116 | ||||||||||||||||||||||
Other
liabilities
|
4,740 | 5,088 | ||||||||||||||||||||||
Shareholders'
equity
|
103,060 | 102,290 | ||||||||||||||||||||||
Total
liabilities and
|
||||||||||||||||||||||||
shareholders'
equity
|
$ | 808,761 | $ | 785,372 | ||||||||||||||||||||
Interest
rate spread
|
3.43 | % | 3.31 | % | ||||||||||||||||||||
Net
interest margin
|
3.79 | % | 3.87 | % | ||||||||||||||||||||
Net
interest income (taxable equivalent basis)
|
21,019 | 20,981 | ||||||||||||||||||||||
Less:
Taxable equivalent adjustment
|
697 | 670 | ||||||||||||||||||||||
Net
interest income
|
$ | 20,322 | $ | 20,311 | ||||||||||||||||||||
Changes
in Net Interest Income (Rate/Volume Analysis)
|
||||||||||||
(in
thousands)
|
||||||||||||
Nine
months ended September 30
|
||||||||||||
2009 vs. 2008
|
||||||||||||
Interest
|
Change
|
|||||||||||
Increase
|
Attributable
to
|
|||||||||||
Interest
income
|
(Decrease)
|
Rate
|
Volume
|
|||||||||
Loans:
|
||||||||||||
Commercial
|
$ | (992 | ) | $ | (1,033 | ) | $ | 41 | ||||
Real
estate
|
(2,624 | ) | (2,645 | ) | 21 | |||||||
Consumer
|
(95 | ) | (15 | ) | (80 | ) | ||||||
Total
loans
|
(3,711 | ) | (3,693 | ) | (18 | ) | ||||||
Securities:
|
||||||||||||
Federal
agencies & GSE
|
(98 | ) | (208 | ) | 110 | |||||||
Mortgage-backed
& CMO's
|
(234 | ) | 57 | (291 | ) | |||||||
State
and municipal
|
223 | 52 | 171 | |||||||||
Other
securities
|
(58 | ) | (83 | ) | 25 | |||||||
Total
securities
|
(167 | ) | (182 | ) | 15 | |||||||
Deposits
in other banks
|
62 | (178 | ) | 240 | ||||||||
Total
interest income
|
(3,816 | ) | (4,053 | ) | 237 | |||||||
Interest
expense
|
||||||||||||
Deposits:
|
||||||||||||
Demand
|
(337 | ) | (293 | ) | (44 | ) | ||||||
Money
market
|
(326 | ) | (562 | ) | 236 | |||||||
Savings
|
(161 | ) | (162 | ) | 1 | |||||||
Time
|
(2,091 | ) | (2,565 | ) | 474 | |||||||
Total
deposits
|
(2,915 | ) | (3,582 | ) | 667 | |||||||
Customer
repurchase agreements
|
(560 | ) | (702 | ) | 142 | |||||||
Borrowings
|
(379 | ) | (140 | ) | (239 | ) | ||||||
Total
interest expense
|
(3,854 | ) | (4,424 | ) | 570 | |||||||
Net
interest income
|
$ | 38 | $ | 371 | $ | (333 | ) | |||||
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Loans
90 days or more past due
|
$ | - | $ | - | ||||
Nonaccrual
loans
|
3,106 | 2,845 | ||||||
Nonperforming
loans
|
3,106 | 2,845 | ||||||
Foreclosed
real estate
|
4,558 | 4,311 | ||||||
Nonperforming
assets
|
$ | 7,664 | $ | 7,156 | ||||
September
30,
2009
|
December
31,
2008
|
|||||||
Commitments
to extend credit
|
$ | 133,070 | $ | 146,399 | ||||
Standby
letters of credit
|
2,473 | 2,858 | ||||||
Mortgage
loan rate-lock commitments
|
5,375 | 2,031 |
Amount
|
Expiration Date
|
||
$ | 4,000,000 |
March
2011
|
|
4,000,000 |
April
2011
|
||
675,000 |
March
2014
|
||
$ | 8,675,000 |
|
1.
|
Legal
Proceedings
|
1A.
|
Risk
Factors
|
|
There
have been no material changes to the risk factors disclosed in the
Company’s 2008 Annual Report on Form 10-K filed with the Securities and
Exchange Commission on March 16,
2009.
|
Repurchases Made for the Quarter Ended September
30, 2009
|
||||||||||||||||
Dates
|
Total
Number of Shares Purchased
|
Average
Price Paid Per share
|
Total
Number of Shares Purchased as Part of Publicly
Announced
Program
|
Maximum
Number of Shares that May Yet Be Purchased Under the Program
|
||||||||||||
July
1–31
|
- | $ | - | - | 82,150 | |||||||||||
August
1-18
|
- | - | - | 82,150 | ||||||||||||
|
On
August 18, 2009, the stock repurchase plan
expired
|
3.
|
Defaults
Upon Senior Securities
|
|
None
|
4.
|
Submission
of Matters to a Vote of Security
Holders
|
|
6.
|
Exhibits
|
|
11.
|
Refer
to EPS calculation in the Notes to Financial
Statements
|
|
31.1
|
Section
302 Certification of Charles H. Majors, President and Chief Executive
Officer
|
|
31.2
|
Section
302 Certification of William W. Traynham, Senior Vice President and Chief
Financial Officer
|
|
32.1
|
Section
906 Certification of Charles H. Majors, President and Chief Executive
Officer
|
|
32.2
|
Section
906 Certification of William W. Traynham, Senior Vice President and Chief
Financial Officer
|
/s/
Charles H. Majors
|
||
Charles
H. Majors
|
||
Date
– November 6, 2009
|
President
and Chief Executive Officer
|
|
/s/
William W. Traynham
|
||
William
W. Traynham
|
||
Senior
Vice President and
|
||
Date
– November 6, 2009
|
Chief
Financial Officer
|