x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED June 30, 2013. |
¨ | 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
|
x
|
No
|
¨
|
|
Large accelerated filer o
|
Accelerated filer x
|
Non-accelerated filer o
|
Yes
|
¨
|
No
|
x
|
|
|
|
Page
|
|
|
|
|
|
Part I.
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
4
|
|
|
|
5
|
|
|
|
6
|
|
|
|
7
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
Item 2.
|
36
|
|
|
|
|
|
|
Item 3.
|
56
|
|
|
|
|
|
|
Item 4.
|
57
|
|
|
|
|
|
Part II.
|
OTHER INFORMATION
|
|
|
|
|
|
|
|
Item 1.
|
58
|
|
|
|
|
|
|
Item 1A.
|
58
|
|
|
|
|
|
|
Item 2.
|
58
|
|
|
|
|
|
|
Item 3.
|
58
|
|
|
|
|
|
|
Item 4.
|
58
|
|
|
|
|
|
|
Item 5.
|
58
|
|
|
|
|
|
|
Item 6.
|
58
|
|
|
|
|
|
59
|
Item 1. | Financial Statements |
American National Bankshares Inc. and Subsidiaries
|
(Dollars in thousands, except share data)
|
|
(Unaudited)
|
(Audited)
|
||||||
|
June 30,
|
December 31,
|
||||||
Assets
|
2013
|
2012
|
||||||
Cash and due from banks
|
$
|
18,994
|
$
|
20,435
|
||||
Interest-bearing deposits in other banks
|
37,720
|
27,007
|
||||||
|
||||||||
Securities available for sale, at fair value
|
340,135
|
335,246
|
||||||
Restricted stock, at cost
|
4,880
|
5,287
|
||||||
Loans held for sale
|
4,098
|
13,852
|
||||||
|
||||||||
Loans, net of unearned income
|
794,045
|
788,705
|
||||||
Less allowance for loan losses
|
(12,676
|
)
|
(12,118
|
)
|
||||
Net loans
|
781,369
|
776,587
|
||||||
|
||||||||
Premises and equipment, net
|
24,269
|
24,543
|
||||||
Other real estate owned, net
|
5,569
|
6,193
|
||||||
Goodwill
|
39,043
|
39,043
|
||||||
Core deposit intangibles, net
|
3,819
|
4,660
|
||||||
Bank owned life insurance
|
14,495
|
14,289
|
||||||
Accrued interest receivable and other assets
|
19,626
|
16,545
|
||||||
Total assets
|
$
|
1,294,017
|
$
|
1,283,687
|
||||
|
||||||||
Liabilities
|
||||||||
Liabilities:
|
||||||||
Demand deposits -- noninterest bearing
|
$
|
213,123
|
$
|
217,275
|
||||
Demand deposits -- interest bearing
|
169,204
|
153,578
|
||||||
Money market deposits
|
173,696
|
166,111
|
||||||
Savings deposits
|
84,489
|
81,135
|
||||||
Time deposits
|
405,882
|
409,568
|
||||||
Total deposits
|
1,046,394
|
1,027,667
|
||||||
|
||||||||
Customer repurchase agreements
|
41,972
|
49,942
|
||||||
Long-term borrowings
|
10,015
|
10,079
|
||||||
Trust preferred capital notes
|
27,368
|
27,317
|
||||||
Accrued interest payable and other liabilities
|
5,332
|
5,436
|
||||||
Total liabilities
|
1,131,081
|
1,120,441
|
||||||
|
||||||||
Shareholders' equity
|
||||||||
Preferred stock, $5 par, 2,000,000 shares authorized, none outstanding
|
-
|
-
|
||||||
Common stock, $1 par, 20,000,000 shares authorized, 7,872,250 shares outstanding at June 30, 2013 and 7,846,912 shares outstanding at December 31, 2012
|
7,872
|
7,847
|
||||||
Capital in excess of par value
|
57,581
|
57,211
|
||||||
Retained earnings
|
95,333
|
90,591
|
||||||
Accumulated other comprehensive income, net
|
2,150
|
7,597
|
||||||
Total shareholders' equity
|
162,936
|
163,246
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,294,017
|
$
|
1,283,687
|
(Dollars in thousands, except share and per share data) (Unaudited)
|
|
Three Months Ended
|
|||||||
|
June 30
|
|||||||
|
2013
|
2012
|
||||||
Interest and Dividend Income:
|
||||||||
Interest and fees on loans
|
$
|
11,358
|
$
|
12,683
|
||||
Interest and dividends on securities:
|
||||||||
Taxable
|
851
|
1,056
|
||||||
Tax-exempt
|
1,045
|
1,077
|
||||||
Dividends
|
54
|
52
|
||||||
Other interest income
|
39
|
18
|
||||||
Total interest and dividend income
|
13,347
|
14,886
|
||||||
|
||||||||
Interest Expense:
|
||||||||
Interest on deposits
|
1,369
|
1,729
|
||||||
Interest on short-term borrowings
|
14
|
51
|
||||||
Interest on long-term borrowings
|
82
|
84
|
||||||
Interest on trust preferred capital notes
|
189
|
206
|
||||||
Total interest expense
|
1,654
|
2,070
|
||||||
|
||||||||
Net Interest Income
|
11,693
|
12,816
|
||||||
Provision for Loan Losses
|
-
|
733
|
||||||
|
||||||||
Net Interest Income After Provision for Loan Losses
|
11,693
|
12,083
|
||||||
|
||||||||
Noninterest Income:
|
||||||||
Trust fees
|
944
|
966
|
||||||
Service charges on deposit accounts
|
429
|
413
|
||||||
Other fees and commissions
|
463
|
445
|
||||||
Mortgage banking income
|
531
|
519
|
||||||
Securities gains, net
|
1
|
160
|
||||||
Other
|
318
|
297
|
||||||
Total noninterest income
|
2,686
|
2,800
|
||||||
|
||||||||
Noninterest Expense:
|
||||||||
Salaries
|
3,503
|
3,809
|
||||||
Employee benefits
|
867
|
799
|
||||||
Occupancy and equipment
|
872
|
1,048
|
||||||
FDIC assessment
|
161
|
213
|
||||||
Bank franchise tax
|
185
|
182
|
||||||
Core deposit intangible amortization
|
421
|
546
|
||||||
Foreclosed real estate, net
|
193
|
171
|
||||||
Merger related expenses
|
-
|
(202
|
)
|
|||||
Other
|
2,226
|
2,267
|
||||||
Total noninterest expense
|
8,428
|
8,833
|
||||||
Income Before Income Taxes
|
5,951
|
6,050
|
||||||
Income Taxes
|
1,741
|
1,776
|
||||||
Net Income
|
$
|
4,210
|
$
|
4,274
|
||||
|
||||||||
Net Income Per Common Share:
|
||||||||
Basic
|
$
|
0.54
|
$
|
0.55
|
||||
Diluted
|
$
|
0.53
|
$
|
0.54
|
||||
Average Common Shares Outstanding:
|
||||||||
Basic
|
7,867,222
|
7,832,162
|
||||||
Diluted
|
7,876,969
|
7,849,142
|
(Dollars in thousands, except share and per share data) (Unaudited)
|
|
Six Months Ended
|
|||||||
|
June 30
|
|||||||
|
2013
|
2012
|
||||||
Interest and Dividend Income:
|
||||||||
Interest and fees on loans
|
$
|
22,753
|
$
|
25,803
|
||||
Interest and dividends on securities:
|
||||||||
Taxable
|
1,729
|
2,135
|
||||||
Tax-exempt
|
2,097
|
2,159
|
||||||
Dividends
|
109
|
103
|
||||||
Other interest income
|
68
|
28
|
||||||
Total interest and dividend income
|
26,756
|
30,228
|
||||||
|
||||||||
Interest Expense:
|
||||||||
Interest on deposits
|
2,805
|
3,566
|
||||||
Interest on short-term borrowings
|
35
|
94
|
||||||
Interest on long-term borrowings
|
164
|
168
|
||||||
Interest on trust preferred capital notes
|
377
|
412
|
||||||
Total interest expense
|
3,381
|
4,240
|
||||||
|
||||||||
Net Interest Income
|
23,375
|
25,988
|
||||||
Provision for Loan Losses
|
294
|
1,466
|
||||||
|
||||||||
Net Interest Income After Provision for Loan Losses
|
23,081
|
24,522
|
||||||
|
||||||||
Noninterest Income:
|
||||||||
Trust fees
|
1,532
|
1,848
|
||||||
Service charges on deposit accounts
|
838
|
901
|
||||||
Other fees and commissions
|
922
|
902
|
||||||
Mortgage banking income
|
1,249
|
1,050
|
||||||
Securities gains, net
|
199
|
160
|
||||||
Other
|
716
|
1,173
|
||||||
Total noninterest income
|
5,456
|
6,034
|
||||||
|
||||||||
Noninterest Expense:
|
||||||||
Salaries
|
6,942
|
7,920
|
||||||
Employee benefits
|
1,766
|
1,877
|
||||||
Occupancy and equipment
|
1,788
|
2,013
|
||||||
FDIC assessment
|
322
|
446
|
||||||
Bank franchise tax
|
372
|
365
|
||||||
Core deposit intangible amortization
|
841
|
1,093
|
||||||
Foreclosed real estate, net
|
436
|
18
|
||||||
Merger related expenses
|
-
|
49
|
||||||
Other
|
4,279
|
4,979
|
||||||
Total noninterest expense
|
16,746
|
18,760
|
||||||
Income Before Income Taxes
|
11,791
|
11,796
|
||||||
Income Taxes
|
3,430
|
3,347
|
||||||
Net Income
|
$
|
8,361
|
$
|
8,449
|
||||
|
||||||||
Net Income Per Common Share:
|
||||||||
Basic
|
$
|
1.06
|
$
|
1.08
|
||||
Diluted
|
$
|
1.06
|
$
|
1.08
|
||||
Average Common Shares Outstanding:
|
||||||||
Basic
|
7,862,719
|
7,827,195
|
||||||
Diluted
|
7,872,351
|
7,839,364
|
American National Bankshares Inc. and Subsidiaries
|
(Dollars in thousands) (Unaudited)
|
|
Three Months Ended
|
|||||||
|
June 30
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
Net income
|
$
|
4,210
|
$
|
4,274
|
||||
|
||||||||
Other comprehensive income (loss):
|
||||||||
|
||||||||
Unrealized gains (losses) on securities available for sale
|
(7,299
|
)
|
1,285
|
|||||
Income tax benefit (expense)
|
2,554
|
(450
|
)
|
|||||
|
||||||||
Reclassification adjustment for (gains) on securities
|
(1
|
)
|
(160
|
)
|
||||
Income tax expense
|
1
|
56
|
||||||
|
||||||||
Other comprehensive income (loss)
|
(4,745
|
)
|
731
|
|||||
|
||||||||
Comprehensive income (loss)
|
$
|
(535
|
)
|
$
|
5,005
|
|
Six Months Ended
|
|||||||
|
June 30
|
|||||||
|
2013
|
2012
|
||||||
|
||||||||
Net income
|
$
|
8,361
|
$
|
8,449
|
||||
|
||||||||
Other comprehensive income (loss):
|
||||||||
|
||||||||
Unrealized gains (losses) on securities available for sale
|
(8,181
|
)
|
608
|
|||||
Income tax benefit (expense)
|
2,863
|
(213
|
)
|
|||||
|
||||||||
Reclassification adjustment for (gains) on securities
|
(199
|
)
|
(160
|
)
|
||||
Income tax expense
|
70
|
56
|
||||||
|
||||||||
Other comprehensive income (loss)
|
(5,447
|
)
|
291
|
|||||
|
||||||||
Comprehensive income
|
$
|
2,914
|
$
|
8,740
|
Six Months Ended June 30, 2013 and 2012
|
(Dollars in thousands) (Unaudited)
|
|
Accumulated
|
|||||||||||||||||||
|
Capital in
|
Other
|
Total
|
|||||||||||||||||
|
Common
|
Excess of
|
Retained
|
Comprehensive
|
Shareholders'
|
|||||||||||||||
|
Stock
|
Par Value
|
Earnings
|
Income
|
Equity
|
|||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
Balance, December 31, 2011
|
$
|
7,807
|
$
|
56,395
|
$
|
81,797
|
$
|
6,830
|
$
|
152,829
|
||||||||||
|
||||||||||||||||||||
Net income
|
-
|
-
|
8,449
|
-
|
8,449
|
|||||||||||||||
|
||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
291
|
291
|
|||||||||||||||
|
||||||||||||||||||||
Stock options exercised
|
3
|
42
|
-
|
-
|
45
|
|||||||||||||||
|
||||||||||||||||||||
Equity based compensation
|
26
|
388
|
-
|
-
|
414
|
|||||||||||||||
|
||||||||||||||||||||
Cash dividends declared, $0.46 per share
|
-
|
-
|
(3,604
|
)
|
-
|
(3,604
|
)
|
|||||||||||||
|
||||||||||||||||||||
Balance, June 30, 2012
|
$
|
7,836
|
$
|
56,825
|
$
|
86,642
|
$
|
7,121
|
$
|
158,424
|
||||||||||
|
||||||||||||||||||||
Balance, December 31, 2012
|
$
|
7,847
|
$
|
57,211
|
$
|
90,591
|
$
|
7,597
|
$
|
163,246
|
||||||||||
|
||||||||||||||||||||
Net income
|
-
|
-
|
8,361
|
-
|
8,361
|
|||||||||||||||
|
||||||||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
(5,447
|
)
|
(5,447
|
)
|
|||||||||||||
|
||||||||||||||||||||
Stock options exercised
|
6
|
96
|
-
|
-
|
102
|
|||||||||||||||
|
||||||||||||||||||||
Equity based compensation
|
19
|
274
|
-
|
-
|
293
|
|||||||||||||||
|
||||||||||||||||||||
Cash dividends declared, $0.46 per share
|
-
|
-
|
(3,619
|
)
|
-
|
(3,619
|
)
|
|||||||||||||
|
||||||||||||||||||||
Balance, June 30, 2013
|
$
|
7,872
|
$
|
57,581
|
$
|
95,333
|
$
|
2,150
|
$
|
162,936
|
Six Months Ended June 30, 2013 and 2012
|
(Dollars in thousands) (Unaudited)
|
|
2013
|
2012
|
||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$
|
8,361
|
$
|
8,449
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Provision for loan losses
|
294
|
1,466
|
||||||
Depreciation
|
854
|
865
|
||||||
Net accretion of purchase accounting adjustments
|
(4,050
|
)
|
(5,306
|
)
|
||||
Core deposit intangible amortization
|
841
|
1,093
|
||||||
Net amortization (accretion) of securities
|
1,617
|
1,667
|
||||||
Net gain on sale or call of securities
|
(199
|
)
|
(160
|
)
|
||||
Gain on sale of loans held for sale
|
(1,099
|
)
|
(926
|
)
|
||||
Proceeds from sales of loans held for sale
|
58,268
|
41,030
|
||||||
Originations of loans held for sale
|
(47,415
|
)
|
(42,989
|
)
|
||||
Net gain on foreclosed real estate
|
(139
|
)
|
(381
|
)
|
||||
Valuation allowance on foreclosed real estate
|
294
|
219
|
||||||
Net gain on sale of premises and equipment
|
-
|
(495
|
)
|
|||||
Equity based compensation expense
|
293
|
414
|
||||||
Deferred income tax expense (benefit)
|
(1,874
|
)
|
2,238
|
|||||
Net change in interest receivable
|
(99
|
)
|
(12
|
)
|
||||
Net change in other assets
|
1,619
|
(4,596
|
)
|
|||||
Net change in interest payable
|
(51
|
)
|
(71
|
)
|
||||
Net change in other liabilities
|
(53
|
)
|
(597
|
)
|
||||
Net cash provided by operating activities
|
17,462
|
1,908
|
||||||
|
||||||||
Cash Flows from Investing Activities:
|
||||||||
Proceeds from sales of securities available for sale
|
2,627
|
4,209
|
||||||
Proceeds from maturities, calls and paydowns of securities available for sale
|
32,216
|
33,574
|
||||||
Purchases of securities available for sale
|
(49,530
|
)
|
(39,999
|
)
|
||||
Net change in restricted stock
|
407
|
(249
|
)
|
|||||
Net (increase) decrease in loans
|
(2,222
|
)
|
19,186
|
|||||
Proceeds from sale of premises and equipment
|
-
|
563
|
||||||
Purchases of premises and equipment
|
(580
|
)
|
(573
|
)
|
||||
Proceeds from sales of foreclosed real estate
|
1,518
|
3,489
|
||||||
Net cash (used in) provided by investing activities
|
(15,564
|
)
|
20,200
|
|||||
|
||||||||
Cash Flows from Financing Activities:
|
||||||||
Net change in demand, money market, and savings deposits
|
22,413
|
(29,597
|
)
|
|||||
Net change in time deposits
|
(3,477
|
)
|
13,602
|
|||||
Net change in customer repurchase agreements
|
(7,970
|
)
|
538
|
|||||
Net change in other short-term borrowings
|
-
|
(3,000
|
)
|
|||||
Net change in long-term borrowings
|
(75
|
)
|
(76
|
)
|
||||
Common stock dividends paid
|
(3,619
|
)
|
(3,604
|
)
|
||||
Proceeds from exercise of stock options
|
102
|
45
|
||||||
Net cash provided by (used in) financing activities
|
7,374
|
(22,092
|
)
|
|||||
|
||||||||
Net Increase in Cash and Cash Equivalents
|
9,272
|
16
|
||||||
|
||||||||
Cash and Cash Equivalents at Beginning of Period
|
47,442
|
28,893
|
||||||
|
||||||||
Cash and Cash Equivalents at End of Period
|
$
|
56,714
|
$
|
28,909
|
Consideration Paid:
|
||||
Common shares issued (1,626,157)
|
$
|
29,905
|
||
Cash paid to Shareholders
|
12
|
|||
Fair Value of Options
|
132
|
|||
Preferred shares issued (5,000)
|
5,000
|
|||
Value of consideration
|
35,049
|
|||
|
||||
Assets acquired:
|
||||
Cash and cash equivalents
|
34,783
|
|||
Investment securities
|
51,442
|
|||
Loans held for sale
|
113
|
|||
Loans, net of unearned income
|
328,123
|
|||
Premises and equipment, net
|
5,708
|
|||
Deferred income taxes
|
15,310
|
|||
Core deposit intangible
|
6,556
|
|||
Other real estate owned
|
3,538
|
|||
Other assets
|
13,535
|
|||
Total assets
|
459,108
|
|||
|
||||
Liabilities assumed:
|
||||
Deposits
|
420,248
|
|||
FHLB advances
|
9,858
|
|||
Other borrowings
|
6,546
|
|||
Other liabilities
|
3,982
|
|||
Total labilities
|
440,634
|
|||
Net assets acquired
|
18,474
|
|||
Goodwill resulting from merger with MidCarolina
|
$
|
16,575
|
$
|
56,681
|
|||
Contractual cash flows not expected to be collected (nonaccretable difference)
|
17,472
|
|||
Expected cash flows at acquisition
|
39,209
|
|||
Interest component of expected cash flows (accretable discount)
|
1,663
|
|||
Fair value of acquired loans accounted for under FASB ASC 310-30
|
$
|
37,546
|
|
June 30, 2013
|
|||||||||||||||
(in thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
||||||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
Federal agencies and GSEs
|
$
|
54,965
|
$
|
172
|
$
|
496
|
$
|
54,641
|
||||||||
Mortgage-backed and CMOs
|
74,299
|
1,074
|
446
|
74,927
|
||||||||||||
State and municipal
|
193,223
|
7,092
|
486
|
199,829
|
||||||||||||
Corporate
|
10,952
|
2
|
216
|
10,738
|
||||||||||||
Total securities available for sale
|
$
|
333,439
|
$
|
8,340
|
$
|
1,644
|
$
|
340,135
|
|
December 31, 2012
|
|||||||||||||||
(in thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
||||||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
Federal agencies and GSE
|
$
|
42,458
|
$
|
306
|
$
|
5
|
$
|
42,759
|
||||||||
Mortgage-backed and CMOs
|
81,585
|
1,829
|
106
|
83,308
|
||||||||||||
State and municipal
|
189,810
|
12,935
|
14
|
202,731
|
||||||||||||
Corporate
|
6,317
|
131
|
-
|
6,448
|
||||||||||||
Total securities available for sale
|
$
|
320,170
|
$
|
15,201
|
$
|
125
|
$
|
335,246
|
|
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 and GSEs
|
$
|
39,222
|
$
|
496
|
$
|
39,222
|
$
|
496
|
$
|
-
|
$
|
-
|
||||||||||||
Mortgage-backed and CMOs
|
28,184
|
446
|
23,012
|
374
|
5,172
|
72
|
||||||||||||||||||
State and municipal
|
29,771
|
486
|
29,771
|
486
|
-
|
-
|
||||||||||||||||||
Corporate
|
8,582
|
216
|
8,582
|
216
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
105,759
|
$
|
1,644
|
$
|
100,587
|
$
|
1,572
|
$
|
5,172
|
$
|
72
|
|
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 and GSEs
|
$
|
5,501
|
$
|
5
|
$
|
5,501
|
$
|
5
|
$
|
-
|
$
|
-
|
||||||||||||
Mortgage-backed and CMOs
|
16,353
|
106
|
12,941
|
42
|
3,412
|
64
|
||||||||||||||||||
State and municipal
|
4,329
|
14
|
4,329
|
14
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
26,183
|
$
|
125
|
$
|
22,771
|
$
|
61
|
$
|
3,412
|
$
|
64
|
|
June 30,
|
December 31,
|
||||||
(in thousands)
|
2013
|
2012
|
||||||
|
||||||||
Commercial
|
$
|
130,721
|
$
|
126,192
|
||||
Commercial real estate:
|
||||||||
Construction and land development
|
44,029
|
48,812
|
||||||
Commercial real estate
|
354,323
|
355,433
|
||||||
Residential real estate:
|
||||||||
Residential
|
168,965
|
161,033
|
||||||
Home equity
|
89,688
|
91,313
|
||||||
Consumer
|
6,319
|
5,922
|
||||||
Total loans
|
$
|
794,045
|
$
|
788,705
|
|
June 30,
|
December 31,
|
||||||
(in thousands)
|
2013
|
2012
|
||||||
Oustanding principal balance
|
$
|
173,073
|
$
|
219,569
|
||||
Carrying amount
|
160,672
|
203,981
|
June 30,
|
December 31,
|
|||||||
(in thousands)
|
2013
|
2012
|
||||||
Oustanding principal balance
|
$
|
23,672
|
$
|
26,349
|
||||
Carrying amount
|
17,999
|
20,182
|
|
Accretable
|
|||
(in thousands)
|
Discount
|
|||
Balance at December 31, 2012
|
$
|
2,165
|
||
Accretion
|
(1,222
|
)
|
||
Reclassification from nonaccretable difference
|
1,026
|
|||
Balance at June 30, 2013
|
$
|
1,969
|
|
90 Days +
|
|||||||||||||||||||||||||||
|
Past Due
|
Non-
|
Total
|
|||||||||||||||||||||||||
|
30- 59 Days
|
60-89 Days
|
and Still
|
Accrual
|
Past
|
Total
|
||||||||||||||||||||||
(in thousands)
|
Past Due
|
Past Due
|
Accruing
|
Loans
|
Due
|
Current
|
Loans
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Commercial
|
$
|
78
|
$
|
-
|
$
|
-
|
$
|
19
|
$
|
97
|
$
|
130,624
|
$
|
130,721
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Construction and land development
|
-
|
6
|
-
|
1,056
|
1,062
|
42,967
|
44,029
|
|||||||||||||||||||||
Commercial real estate
|
-
|
13
|
-
|
2,561
|
2,574
|
351,749
|
354,323
|
|||||||||||||||||||||
Residential:
|
||||||||||||||||||||||||||||
Residential
|
215
|
291
|
-
|
1,804
|
2,310
|
166,655
|
168,965
|
|||||||||||||||||||||
Home equity
|
103
|
36
|
-
|
379
|
518
|
89,170
|
89,688
|
|||||||||||||||||||||
Consumer
|
11
|
-
|
-
|
9
|
20
|
6,299
|
6,319
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Total
|
$
|
407
|
$
|
346
|
$
|
-
|
$
|
5,828
|
$
|
6,581
|
$
|
787,464
|
$
|
794,045
|
|
90 Days +
|
|||||||||||||||||||||||||||
|
Past Due
|
Non-
|
Total
|
|||||||||||||||||||||||||
|
30- 59 Days
|
60-89 Days
|
and Still
|
Accrual
|
Past
|
Total
|
||||||||||||||||||||||
(in thousands)
|
Past Due
|
Past Due
|
Accruing
|
Loans
|
Due
|
Current
|
Loans
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Commercial
|
$
|
219
|
$
|
-
|
$
|
-
|
$
|
52
|
$
|
271
|
$
|
125,921
|
$
|
126,192
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Construction and land development
|
417
|
-
|
-
|
1,208
|
1,625
|
47,187
|
48,812
|
|||||||||||||||||||||
Commercial real estate
|
1,120
|
-
|
-
|
1,526
|
2,646
|
352,787
|
355,433
|
|||||||||||||||||||||
Residential:
|
||||||||||||||||||||||||||||
Residential
|
672
|
168
|
-
|
2,130
|
2,970
|
158,063
|
161,033
|
|||||||||||||||||||||
Home equity
|
144
|
-
|
-
|
397
|
541
|
90,772
|
91,313
|
|||||||||||||||||||||
Consumer
|
33
|
-
|
-
|
3
|
36
|
5,886
|
5,922
|
|||||||||||||||||||||
Total
|
$
|
2,605
|
$
|
168
|
$
|
-
|
$
|
5,316
|
$
|
8,089
|
$
|
780,616
|
$
|
788,705
|
Unpaid
|
Average
|
Interest
|
||||||||||||||||||
(in thousands)
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
825
|
837
|
-
|
939
|
-
|
|||||||||||||||
Commercial real estate
|
333
|
334
|
-
|
327
|
7
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
261
|
539
|
-
|
265
|
-
|
|||||||||||||||
Home equity
|
10
|
10
|
-
|
11
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
1,429
|
$
|
1,720
|
$
|
-
|
$
|
1,542
|
$
|
7
|
||||||||||
With a related allowance recorded:
|
||||||||||||||||||||
Commercial
|
10
|
10
|
7
|
10
|
-
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
890
|
929
|
82
|
988
|
-
|
|||||||||||||||
Commercial real estate
|
959
|
959
|
331
|
959
|
-
|
|||||||||||||||
Residential
|
||||||||||||||||||||
Residential
|
90
|
90
|
15
|
90
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
19
|
19
|
19
|
20
|
-
|
|||||||||||||||
|
$
|
1,968
|
$
|
2,007
|
$
|
454
|
$
|
2,067
|
$
|
-
|
||||||||||
Total:
|
||||||||||||||||||||
Commercial
|
$
|
10
|
$
|
10
|
$
|
7
|
$
|
10
|
$
|
-
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
1,715
|
1,766
|
82
|
1,927
|
-
|
|||||||||||||||
Commercial real estate
|
1,292
|
1,293
|
331
|
1,286
|
7
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
351
|
629
|
15
|
355
|
-
|
|||||||||||||||
Home equity
|
10
|
10
|
-
|
11
|
-
|
|||||||||||||||
Consumer
|
19
|
19
|
19
|
20
|
-
|
|||||||||||||||
|
$
|
3,397
|
$
|
3,727
|
$
|
454
|
$
|
3,609
|
$
|
7
|
|
Unpaid
|
Average
|
Interest
|
|||||||||||||||||
(in thousands)
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
|
Investment
|
Balance
|
Allowance
|
Investment
|
Recognized
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
39
|
$
|
39
|
$
|
-
|
$
|
276
|
$
|
11
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
2,302
|
2,335
|
-
|
1,562
|
-
|
|||||||||||||||
Commercial real estate
|
305
|
306
|
-
|
557
|
8
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
270
|
541
|
-
|
861
|
15
|
|||||||||||||||
Consumer:
|
||||||||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
2,916
|
$
|
3,221
|
$
|
-
|
$
|
3,256
|
$
|
34
|
||||||||||
With a related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
110
|
$
|
110
|
$
|
107
|
$
|
35
|
$
|
-
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
-
|
|||||||||||||||||||
Commercial real estate
|
-
|
|||||||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
-
|
|||||||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
21
|
21
|
21
|
10
|
||||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
131
|
$
|
131
|
$
|
128
|
$
|
45
|
$
|
-
|
||||||||||
Total:
|
||||||||||||||||||||
Commercial
|
$
|
149
|
$
|
149
|
$
|
107
|
$
|
311
|
$
|
11
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
2,302
|
2,335
|
-
|
1,562
|
-
|
|||||||||||||||
Commercial real estate
|
305
|
306
|
-
|
557
|
8
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
270
|
541
|
-
|
861
|
15
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer:
|
||||||||||||||||||||
Consumer
|
21
|
21
|
21
|
10
|
-
|
|||||||||||||||
|
$
|
3,047
|
$
|
3,352
|
$
|
128
|
$
|
3,301
|
$
|
34
|
|
Loans Modified as a TDR for the
|
|||||||||||
|
Three Months Ended June 30, 2012
|
|||||||||||
|
Pre-Modification
|
Post-Modification
|
||||||||||
|
Number of
|
Outstanding Recorded
|
Oustanding Recorded
|
|||||||||
(dollars in thousands)
|
Contracts
|
Investment
|
Investment
|
|||||||||
Commercial
|
1
|
$
|
11
|
$
|
11
|
|||||||
Commercial real estate:
|
||||||||||||
Construction and land development
|
2
|
1,411
|
1,411
|
|||||||||
Home Equity
|
-
|
-
|
-
|
|||||||||
Commercial real estate
|
1
|
4
|
4
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Total
|
4
|
$
|
1,426
|
$
|
1,426
|
|
Loans Modified as a TDR for the
|
|||||||||||
|
Six Months Ended June 30, 2012
|
|||||||||||
|
Pre-Modification
|
Post-Modification
|
||||||||||
|
Number of
|
Outstanding Recorded
|
Oustanding Recorded
|
|||||||||
(dollars in thousands)
|
Contracts
|
Investment
|
Investment
|
|||||||||
Commercial
|
1
|
$
|
11
|
$
|
11
|
|||||||
Commercial real estate:
|
||||||||||||
Construction and land development
|
7
|
2,188
|
2,081
|
|||||||||
Home Equity
|
-
|
-
|
-
|
|||||||||
Commercial real estate
|
1
|
4
|
4
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Total
|
9
|
$
|
2,203
|
$
|
2,096
|
|
Commercial
|
Commercial
|
||||||||||||||||||
|
Real Estate
|
Real Estate
|
Home
|
|||||||||||||||||
|
Commercial
|
Construction
|
Other
|
Residential
|
Equity
|
|||||||||||||||
|
||||||||||||||||||||
Pass
|
$
|
129,226
|
$
|
35,940
|
$
|
341,474
|
$
|
155,507
|
$
|
86,850
|
||||||||||
Special Mention
|
1,414
|
1,635
|
6,349
|
10,192
|
1,777
|
|||||||||||||||
Substandard
|
81
|
6,454
|
6,500
|
3,266
|
1,061
|
|||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
130,721
|
$
|
44,029
|
$
|
354,323
|
$
|
168,965
|
$
|
89,688
|
|
Consumer
|
|||
|
||||
Performing
|
$
|
6,307
|
||
Nonperforming
|
12
|