x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT of
1934 FOR THE QUARTERLY PERIOD ENDED September
30, 2008.
|
¨
|
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
|
¨
|
AMERICAN
NATIONAL BANKSHARES INC.
|
|||||||
Index
|
Page
|
||||||
Part
I.
|
FINANCIAL
INFORMATION
|
||||||
Item
1
|
Financial
Statements (Unaudited)
|
||||||
3
|
|||||||
5
|
|||||||
6
|
|||||||
7
|
|||||||
8
|
|||||||
Item
2.
|
20
|
||||||
Item
3.
|
33
|
||||||
Item
4.
|
34
|
||||||
Part
II.
|
OTHER
INFORMATION
|
||||||
Item
1.
|
35
|
||||||
Item
1A.
|
35
|
||||||
Item
2.
|
35
|
||||||
. | |||||||
Item
3
|
35
|
||||||
Item
4.
|
35
|
||||||
Item
5
|
35
|
||||||
Item
6
|
35
|
||||||
SIGNATURES
|
American National Bankshares Inc. and
Subsidiaries
|
||||||
Consolidated
Balance Sheets
|
||||||
(Dollars
in thousands, except share data)
|
||||||
(Unaudited)
|
(Audited)
|
|||||
September
30,
|
December
31,
|
|||||
ASSETS
|
2008
|
2007
|
|
|||
Cash
and due from banks
|
$ | 25,136 | $ | 18,155 | ||
Interest-bearing
deposits in other banks
|
8,050 | 149 | ||||
Securities
available for sale, at fair value
|
134,114 | 145,159 | ||||
Securities
held to maturity (fair value of $7,346
|
||||||
in
2008 and $12,250 in 2007)
|
7,133 | 11,990 | ||||
Total
securities
|
141,247 | 157,149 | ||||
Loans
held for sale
|
2,269 | 1,368 | ||||
Loans,
net of unearned income
|
576,598 | 551,391 | ||||
Less
allowance for loan losses
|
(8,083 | ) | (7,395 | ) | ||
Net
loans
|
568,515 | 543,996 | ||||
Premises
and equipment, net
|
16,825 | 13,348 | ||||
Goodwill
|
22,468 | 22,468 | ||||
Core
deposit intangibles, net
|
2,169 | 2,452 | ||||
Accrued
interest receivable and other assets
|
13,966 | 13,203 | ||||
Total
assets
|
$ | 800,645 | $ | 772,288 | ||
LIABILITIES
and SHAREHOLDERS' EQUITY
|
||||||
Liabilities:
|
||||||
Demand
deposits -- noninterest bearing
|
$ | 102,065 | $ | 99,231 | ||
Demand
deposits -- interest bearing
|
107,228 | 104,751 | ||||
Money
market deposits
|
56,574 | 50,254 | ||||
Savings
deposits
|
59,563 | 62,400 | ||||
Time
deposits
|
263,627 | 264,585 | ||||
Total
deposits
|
589,057 | 581,221 | ||||
Short-term
borrowings:
|
||||||
Customer
repurchase agreements
|
44,951 | 47,891 | ||||
Other
short-term borrowings
|
25,920 | 7,200 | ||||
Long-term
borrowings
|
13,825 | 8,937 | ||||
Trust
preferred capital notes
|
20,619 | 20,619 | ||||
Accrued
interest payable and other liabilities
|
3,559 | 4,909 | ||||
Total
liabilities
|
697,931 | 670,777 | ||||
Shareholders'
equity:
|
||||||
Preferred
stock, $5 par, 200,000 shares authorized,
|
||||||
none
outstanding
|
- | - | ||||
Common
stock, $1 par, 10,000,000 shares authorized,
|
||||||
6,090,804
shares outstanding at September 30, 2008 and
|
||||||
6,118,717
shares outstanding at December 31, 2007
|
6,091 | 6,119 | ||||
Capital
in excess of par value
|
26,439 | 26,425 | ||||
Retained
earnings
|
70,962 | 69,409 | ||||
Accumulated
other comprehensive income (loss), net
|
(778 | ) | (442 | ) | ||
Total
shareholders' equity
|
102,714 | 101,511 | ||||
Total
liabilities and shareholders' equity
|
$ | 800,645 | $ | 772,288 | ||
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,
|
|||||
2008
|
2007
|
||||
Interest
and Dividend Income:
|
|||||
Interest
and fees on loans
|
$ | 8,916 | $ | 10,506 | |
Interest
and dividends on securities:
|
|||||
Taxable
|
1,179 | 1,060 | |||
Tax-exempt
|
388 | 416 | |||
Dividends
|
41 | 75 | |||
Other
interest income
|
75 | 236 | |||
Total
interest and dividend income
|
10,599 | 12,293 | |||
Interest
Expense:
|
|||||
Interest
on deposits
|
2,845 | 4,004 | |||
Interest
on short-term borrowings
|
429 | 478 | |||
Interest
on long-termn borrowings
|
126 | 122 | |||
Interest
on trust preferred capital notes
|
343 | 343 | |||
Total
interest expense
|
3,743 | 4,947 | |||
Net
Interest Income
|
6,856 | 7,346 | |||
Provision
for Loan Losses
|
280 | - | |||
Net
Interest Income After Provision for Loan Losses
|
6,576 | 7,346 | |||
Noninterest
Income:
|
|||||
Trust
fees
|
901 | 861 | |||
Service
charges on deposit accounts
|
603 | 631 | |||
Other
fees and commissions
|
193 | 193 | |||
Mortgage
banking income
|
238 | 240 | |||
Brokerage
fees
|
126 | 191 | |||
Securities
gains (losses), net
|
(87 | ) | 45 | ||
Other | 88 | 115 | |||
Total
noninterest income
|
2,062 | 2,276 | |||
Noninterest
Expense:
|
|||||
Salaries | 2,466 | 2,380 | |||
Employee
benefits
|
688 | 779 | |||
Occupancy
and equipment
|
898 | 881 | |||
Bank
franchise tax
|
172 | 165 | |||
Core
deposit intangible amortization
|
94 | 94 | |||
Other | 1,167 | 1,080 | |||
Total
noninterest expense
|
5,485 | 5,379 | |||
Income
Before Income Taxes
|
3,153 | 4,243 | |||
Income
Taxes
|
929 | 1,309 | |||
Net
Income
|
$ | 2,224 | $ | 2,934 | |
Net
Income Per Common Share:
|
|||||
Basic
|
$ | 0.36 | $ | 0.48 | |
Diluted
|
$ | 0.36 | $ | 0.48 | |
Average
Common Shares Outstanding:
|
|||||
Basic
|
6,093,851 | 6,132,288 | |||
Diluted
|
6,100,089 | 6,151,750 | |||
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,
|
|||||
2008
|
2007
|
||||
Interest
and Dividend Income:
|
|||||
Interest
and fees on loans
|
$ | 27,347 | $ | 30,993 | |
Interest
and dividends on securities:
|
|||||
Taxable
|
3,644 | 3,224 | |||
Tax-exempt
|
1,240 | 1,259 | |||
Dividends
|
191 | 246 | |||
Other
interest income
|
225 | 575 | |||
Total
interest and dividend income
|
32,647 | 36,297 | |||
Interest
Expense:
|
|||||
Interest
on deposits
|
9,543 | 11,647 | |||
Interest
on short-term borrowings
|
1,340 | 1,368 | |||
Interest
on long-term borrowings
|
423 | 483 | |||
Interest
on trust preferred capital notes
|
1,030 | 1,030 | |||
Total
interest expense
|
12,336 | 14,528 | |||
Net
Interest Income
|
20,311 | 21,769 | |||
Provision
for Loan Losses
|
1,020 | 303 | |||
Net
Interest Income After Provision for Loan Losses
|
19,291 | 21,466 | |||
Noninterest
Income:
|
|||||
Trust
fees
|
2,697 | 2,664 | |||
Service
charges on deposit accounts
|
1,769 | 1,878 | |||
Other
fees and commissions
|
622 | 591 | |||
Mortgage
banking income
|
633 | 759 | |||
Brokerage
fees
|
370 | 439 | |||
Securities
gains (losses), net
|
(450 | ) | 134 | ||
Other | 397 | 454 | |||
Total
noninterest income
|
6,038 | 6,919 | |||
Noninterest
Expense:
|
|||||
Salaries | 7,416 | 7,284 | |||
Employee
benefits
|
2,212 | 2,164 | |||
Occupancy
and equipment
|
2,792 | 2,560 | |||
Bank
franchise tax
|
522 | 498 | |||
Core
deposit intangible amortization
|
283 | 283 | |||
Other | 3,352 | 3,208 | |||
Total
noninterest expense
|
16,577 | 15,997 | |||
Income
Before Income Taxes
|
8,752 | 12,388 | |||
Income
Taxes
|
2,414 | 3,719 | |||
Net
Income
|
$ | 6,338 | $ | 8,669 | |
Net
Income Per Common Share:
|
|||||
Basic
|
$ | 1.04 | $ | 1.41 | |
Diluted
|
$ | 1.04 | $ | 1.40 | |
Average
Common Shares Outstanding:
|
|||||
Basic
|
6,099,933 | 6,146,349 | |||
Diluted
|
6,109,947 | 6,171,243 | |||
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, 2008 and 2007
|
|||||||||||||||||
(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, 2006
|
6,161,865 | $ | 6,162 | $ | 26,414 | $ | 64,584 | $ | (2,168 | ) | $ | 94,992 | |||||
Net
income
|
- | - | - | 8,669 | - | 8,669 | |||||||||||
Change
in unrealized gains on securities
|
|||||||||||||||||
available
for sale, net of tax of $494
|
- | - | - | - | 916 | ||||||||||||
Less: Reclassification
adjustment for gains
|
|||||||||||||||||
on
securities available for sale, net of
|
|||||||||||||||||
tax
of $(47)
|
- | - | - | - | (87 | ) | |||||||||||
Other
comprehensive income (loss)
|
829 | 829 | |||||||||||||||
Total
comprehensive income
|
- | - | - | - | - | 9,498 | |||||||||||
Stock
repurchased and retired
|
(53,200 | ) | (53 | ) | (228 | ) | (887 | ) | - | (1,168 | ) | ||||||
Stock
options exercised
|
16,660 | 12 | 178 | - | - | 190 | |||||||||||
Cash
dividends declared ($ .68 per share)
|
- | - | - | (4,178 | ) | - | (4,178 | ) | |||||||||
Balance,
September 30, 2007
|
6,125,325 | $ | 6,121 | $ | 26,364 | $ | 68,188 | $ | (1,339 | ) | $ | 99,334 | |||||
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 gains on securities
|
|||||||||||||||||
available
for sale, net of tax of $(297)
|
- | - | - | - | (555 | ) | |||||||||||
Less: Reclassification
adjustment for losses
|
|||||||||||||||||
on
securities available for sale, net of
|
|||||||||||||||||
tax
of $157
|
- | - | - | - | 293 | ||||||||||||
Change
in pension liability, net of tax of $(40)
|
(74 | ) | |||||||||||||||
Other
comprehensive income (loss)
|
(336 | ) | (336 | ) | |||||||||||||
Total
comprehensive income
|
6,002 | ||||||||||||||||
Stock
repurchased and retired
|
(39,050 | ) | (39 | ) | (169 | ) | (579 | ) | - | (787 | ) | ||||||
Stock
options exercised
|
11,137 | 11 | 183 | - | - | 194 | |||||||||||
Cash
dividends declared ($ .69 per share)
|
- | - | - | (4,206 | ) | - | (4,206 | ) | |||||||||
Balance,
September 30, 2008
|
6,090,804 | $ | 6,091 | $ | 26,439 | $ | 70,962 | $ | (778 | ) | $ | 102,714 | |||||
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, 2008 and 2007
|
|||||||
(Dollars
in thousands) (Unaudited)
|
|||||||
2008
|
2007
|
||||||
Cash
Flows from Operating Activities:
|
|||||||
Net
income
|
$ | 6,338 | $ | 8,669 | |||
Adjustments
to reconcile net income to net
|
|||||||
cash
provided by operating activities:
|
|||||||
Provision
for loan losses
|
1,020 | 303 | |||||
Depreciation
|
1,014 | 855 | |||||
Core
deposit intangible amortization
|
283 | 283 | |||||
Net
amortization (accretion) of bond premiums and discounts
|
(196 | ) | (118 | ) | |||
Net
loss (gain) on sale or call of securities
|
450 | (134 | ) | ||||
Gain
on loans held for sale
|
(535 | ) | (583 | ) | |||
Proceeds
from sales of loans held for sale
|
29,302 | 28,202 | |||||
Originations
of loans held for sale
|
(29,668 | ) | (26,332 | ) | |||
Net
loss (gain) on foreclosed real estate
|
7 | (6 | ) | ||||
Gain
on sale of premises and equipment
|
- | (9 | ) | ||||
Deferred
income tax expense
|
274 | 52 | |||||
Net
change in interest receivable
|
70 | (257 | ) | ||||
Net
change in other assets
|
(966 | ) | 924 | ||||
Net
change in interest payable
|
(372 | ) | (51 | ) | |||
Net
change in other liabilities
|
(978 | ) | (1,268 | ) | |||
Net
cash provided by operating activities
|
6,043 | 10,530 | |||||
Cash
Flows from Investing Activities:
|
|||||||
Proceeds
from sales of securities available for sale
|
1,098 | 1,061 | |||||
Proceeds
from maturities and calls of securities available for sale
|
35,534 | 39,934 | |||||
Proceeds
from maturities and calls of securities held to maturity
|
4,881 | 1,864 | |||||
Purchases
of securities available for sale
|
(26,267 | ) | (26,989 | ) | |||
Net
change in loans
|
(25,892 | ) | (12,505 | ) | |||
Proceeds
from sale of bank property and equipment
|
- | 25 | |||||
Purchases
of bank property and equipment
|
(4,491 | ) | (1,630 | ) | |||
Proceeds
from sales of foreclosed real estate
|
297 | 30 | |||||
Increase
in foreclosed real estate
|
(26 | ) | (59 | ) | |||
Net
cash (used in) provided by investing activities
|
(14,866 | ) | 1,731 | ||||
Cash
Flows from Financing Activities:
|
|||||||
Net
change in demand, money market, and savings deposits
|
8,794 | (8,666 | ) | ||||
Net
change in time deposits
|
(958 | ) | (13,708 | ) | |||
Net
change in short-term borrowings
|
15,780 | 15,297 | |||||
Net
change in long-term borrowings
|
4,888 | (6,112 | ) | ||||
Cash
dividends paid
|
(4,206 | ) | (4,178 | ) | |||
Repurchase
of stock
|
(787 | ) | (1,168 | ) | |||
Proceeds
from exercise of stock options
|
194 | 190 | |||||
Net
cash provided by (used in) financing activities
|
23,705 | (18,345 | ) | ||||
Net
Increase (Decrease) in Cash and Cash Equivalents
|
14,882 | (6,084 | ) | ||||
Cash
and Cash Equivalents at Beginning of Period
|
18,304 | 26,124 | |||||
Cash
and Cash Equivalents at End of Period
|
$ | 33,186 | $ | 20,040 | |||
The
accompanying notes are an integral part of the consolidated financial
statements.
|
Note
1 – Basis of Presentation
|
Note
2 – Recent Accounting
Pronouncements
|
Adoption
of New Accounting Standards:
|
September
30, 2008
|
|||||||||||
(in
thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||
Securities
available for sale:
|
|||||||||||
Debt
securities:
|
|||||||||||
Federal
agency and GSE
|
$ | 43,433 | $ | 1,077 | $ | 31 | $ | 44,479 | |||
Mortgage-backed
|
46,738 | 321 | 322 | 46,737 | |||||||
State
and municipal
|
36,505 | 367 | 124 | 36,748 | |||||||
Corporate
|
1,485 | - | 49 | 1,436 | |||||||
Equity
securities:
|
|||||||||||
FHLB
stock – restricted
|
3,177 | - | - | 3,177 | |||||||
Federal
Reserve stock – restricted
|
1,429 | - | - | 1,429 | |||||||
Other
|
108 | - | - | 108 | |||||||
Total
securities available for sale
|
132,875 | 1,765 | 526 | 134,114 | |||||||
Debt
securities held to maturity:
|
|||||||||||
Mortgage-backed
|
266 | 7 | - | 273 | |||||||
State
and municipal
|
6,867 | 206 | - | 7,073 | |||||||
Total
securities held to maturity
|
7,133 | 213 | - | 7,346 | |||||||
Total
securities
|
$ | 140,008 | $ | 1,978 | $ | 526 | $ | 141,460 |
December
31, 2007
|
|||||||||||
(in
thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||
Cost
|
Gains
|
Losses
|
Fair Value
|
||||||||
Securities
available for sale:
|
|||||||||||
Debt
securities:
|
|||||||||||
Federal
agency and GSE
|
$ | 55,350 | $ | 1,059 | $ | 33 | $ | 56,376 | |||
Mortgage-backed
|
45,346 | 565 | 97 | 45,814 | |||||||
State
and municipal
|
36,343 | 258 | 113 | 36,488 | |||||||
Corporate
|
1,485 | - | 40 | 1,445 | |||||||
Equity
securities:
|
|||||||||||
FHLB
stock – restricted
|
2,125 | - | - | 2,125 | |||||||
Federal
Reserve stock – restricted
|
1,429 | - | - | 1,429 | |||||||
FNMA
and FHLMC preferred stock
|
1,346 | 42 | - | 1,388 | |||||||
Other
|
94 | - | - | 94 | |||||||
Total
securities available for sale
|
143,518 | 1,924 | 283 | 145,159 | |||||||
Debt
securities held to maturity:
|
|||||||||||
Mortgage-backed
|
308 | 11 | - | 319 | |||||||
State
and municipal
|
11,682 | 256 | 7 | 11,931 | |||||||
Total
securities held to maturity
|
11,990 | 267 | 7 | 12,250 | |||||||
Total
securities
|
$ | 155,508 | $ | 2,191 | $ | 290 | $ | 157,409 |
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
agency and GSE
|
$ | 1,506 | $ | 31 | $ | 1,506 | $ | 31 | $ | - | $ | - | |||||
Mortgage-backed
|
19,511 | 322 | 18,430 | 306 | 1,081 | 16 | |||||||||||
State and municipal
|
7,991 | 124 | 7,991 | 124 | - | - | |||||||||||
Corporate
|
1,436 | 49 | - | - | 1,436 | 49 | |||||||||||
Total
|
$ | 30,444 | $ | 526 | $ | 27,927 | $ | 461 | $ | 2,517 | $ | 65 |
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
agency and GSE
|
$ | 7,459 | $ | 33 | $ | - | $ | - | $ | 7,459 | $ | 33 | |||||
Mortgage-backed
|
10,194 | 97 | 3,508 | 35 | 6,686 | 62 | |||||||||||
State
and municipal
|
17,858 | 120 | 2,087 | 12 | 15,771 | 108 | |||||||||||
Corporate
|
1,445 | 40 | - | - | 1,445 | 40 | |||||||||||
Total
|
$ | 36,956 | $ | 290 | $ | 5,595 | $ | 47 | $ | 31,361 | $ | 243 |
Note
4 - Loans
|
(in
thousands)
|
September
30,
2008
|
December
31,
2007
|
|||
Construction
and land development
|
$
|
65,826 |
$
|
69,803 | |
Commercial
real estate
|
208,046 | 198,332 | |||
Residential
real estate
|
139,683 | 133,899 | |||
Home
equity
|
55,665 | 48,313 | |||
Total
real estate
|
469,220 | 450,347 | |||
Commercial
and industrial
|
99,139 | 91,028 | |||
Consumer
|
8,239 | 10,016 | |||
Total
loans
|
$
|
576,598 |
$
|
551,391 |
September
30,
|
December
31,
|
||||
(in
thousands)
|
2008
|
2007
|
|||
Impaired
loans with a valuation allowance
|
$
|
6,243 |
$
|
3,092 | |
Impaired
loans without a valuation allowance
|
471 | 473 | |||
Total
impaired loans
|
$
|
6,714 |
$
|
3,565 | |
Allowance
provided for impaired loans,
|
|||||
included
in the allowance for loan losses
|
$
|
2,300 |
$
|
1,499 | |
Nonaccrual
loans excluded from the impaired
loan
disclosure
|
$
|
1,488 |
$
|
1,329 |
For
the Three Months Ended
|
For
the Nine Months Ended
|
For
the Three Months Ended
|
For
the Nine Months Ended
|
|||||||
(in
thousands)
|
September
30, 2008
|
September
30, 2008
|
September
30, 2007
|
September
30, 2007
|
||||||
Average
balance in impaired loans
|
$ | 6,794 | 5,390 | $ | 3,821 | $ | 2,566 | |||
Interest
income recognized on impaired loans
|
20 | 128 | 64 | 171 | ||||||
Interest
income recognized on nonaccrual loans
|
- | - | - | - | ||||||
Interest
on non-accrual loans had they been accruing
|
113 | 282 | 28 | 176 | ||||||
Loans
past due 90 days and still accruing interest at period-end
|
- | - | 157 | 157 |
Note
5 – Allowance for Loan Losses and Reserve for Unfunded Lending
Commitments
|
(in
thousands)
|
Nine
Months Ended
September
30,
|
Year
Ended
December
31,
|
Nine
Months Ended
September
30,
|
||||||
2008
|
2007
|
2007
|
|||||||
Allowance
for Loan Losses
|
|||||||||
Balance,
beginning of period
|
$ | 7,395 | $ | 7,264 | $ | 7,264 | |||
Provision
for loan losses
|
1,020 | 403 | 303 | ||||||
Charge-offs
|
(552 | ) | (515 | ) | (431 | ) | |||
Recoveries
|
220 | 243 | 198 | ||||||
Balance,
end of period
|
$ | 8,083 | $ | 7,395 | $ | 7,334 | |||
Reserve
for Unfunded Lending Commitments
|
|||||||||
Balance,
beginning of period
|
$ | 151 | 123 | $ | 128 | ||||
Provision
for unfunded commitments
|
319 | 28 | (20 | ) | |||||
Balance,
end of period
|
$ | 470 | $ | 151 | $ | 108 | |||
Balance
as of December 31, 2007
|
$ | 22,468 |
Goodwill
recorded during the period
|
- | |
Impairment
losses
|
- | |
Balance
as of September 30, 2008
|
$ | 22,468 |
Gross
Carrying Value
|
Accumulated
Amortization
|
Net
Carrying Value
|
||||||
September
30, 2008
|
||||||||
Amortizable
core deposit intangibles
|
$ | 3,112 | $ | 943 | $ | 2,169 | ||
Goodwill
|
22,468 | - | 22,468 | |||||
December
31, 2007
|
||||||||
Amortizable
core deposit intangibles
|
$ | 3,112 | $ | 660 | $ | 2,452 | ||
Goodwill
|
22,468 | - | 22,468 | |||||
September
30, 2007
|
||||||||
Amortizable
core deposit intangibles
|
$ | 3,112 | $ | 566 | $ | 2,546 | ||
Goodwill
|
22,468 | - | 22,468 |
Option
Shares
|
Weighted
Average
Exercise Price
|
Weighted
Average Remaining Contractual Term
(Years)
|
Average
Intrinsic Value
($000)
|
||||||||
Outstanding
at December 31, 2007
|
174,871 | $ | 21.15 | 4.3 | $ | 263 | |||||
Granted
|
- | - | |||||||||
Exercised
|
(11,137 | ) | 17.37 | ||||||||
Forfeited
|
(2,200 | ) | 18.32 | ||||||||
Outstanding
at September 30, 2008
|
161,534 | 21.44 | 3.9 | 143 | |||||||
Exercisable
at September 30, 2008
|
161,534 | 21.44 | 3.9 | 143 |
Three
Months Ended
|
|||||||||||
September 30,
|
|||||||||||
2008
|
2007
|
||||||||||
Per
|
Per
|
||||||||||
Share
|
Share
|
||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
||||||||
Basic
|
6,093,851 | $ | 0.36 | 6,132,288 | $ | 0.48 | |||||
Effect
of dilutive securities - stock options
|
6,238 | - | 19,462 | - | |||||||
Diluted
|
6,100,089 | $ | 0.36 | 6,151,750 | $ | 0.48 |
Nine
Months Ended
|
||||||||||||
September 30,
|
||||||||||||
2008
|
2007
|
|||||||||||
Per
|
Per
|
|||||||||||
Share
|
Share
|
|||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
|||||||||
Basic
|
6,099,933 | $ | 1.04 | 6,146,349 | $ | 1.41 | ||||||
Effect
of dilutive securities - stock options
|
10,014 | - | 24,894 | (0.01 | ) | |||||||
Diluted
|
6,109,947 | $ | 1.04 | 6,171,243 | $ | 1.40 |
Components of Net Periodic Benefit
Cost
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||
(in
thousands)
|
September
30,
|
September
30,
|
||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||
Service
cost
|
$ | 181 | $ | 164 | $ | 543 | $ | 492 | ||||
Interest
cost
|
129 | 104 | 386 | 314 | ||||||||
Expected
return on plan assets
|
(164 | ) | (141 | ) | (492 | ) | (424 | ) | ||||
Amortization
of prior service cost
|
(1 | ) | - | (2 | ) | (1 | ) | |||||
Recognized
net actuarial loss
|
28 | 37 | 84 | 113 | ||||||||
Net
periodic benefit cost
|
$ | 173 | $ | 164 | $ | 519 | $ | 494 |
Three
Months Ended September 30, 2008
|
|||||||||||||||||
Trust
and
|
Secondary
|
||||||||||||||||
(in
thousands)
|
Community
|
Investment
|
Mortgage
|
Intersegment
|
|||||||||||||
Banking
|
Services
|
Lending
|
Other
|
Eliminations
|
Total
|
||||||||||||
Interest
income
|
$ | 10,580 | $ | - | $ | 19 | $ | 36 | $ | (36 | ) | $ | 10,599 | ||||
Interest
expense
|
3,391 | - | 9 | 343 | - | 3,743 | |||||||||||
Noninterest
income
|
781 | 1,027 | 238 | 16 | - | 2,062 | |||||||||||
Income
(loss) before income taxes
|
3,116 | 429 | (52 | ) | (340 | ) | - | 3,153 | |||||||||
Depreciation
and amortization
|
410 | 5 | 1 | 1 | - | 417 | |||||||||||
Total
assets
|
797,617 | - | 2,269 | 759 | - | 800,645 | |||||||||||
Capital
expenditures
|
3,486 | 2 | - | - | - | 3,488 | |||||||||||
Three
Months Ended September 30, 2007
|
|||||||||||||||||
Trust
and
|
Secondary
|
||||||||||||||||
Community
|
Investment
|
Mortgage
|
Intersegment
|
||||||||||||||
Banking
|
Services
|
Lending
|
Other
|
Eliminations
|
Total
|
||||||||||||
Interest
income
|
$ | 12,270 | $ | - | $ | 23 | $ | - | $ | - | $ | 12,293 | |||||
Interest
expense
|
4,585 | - | 19 | 343 | - | 4,947 | |||||||||||
Noninterest
income
|
968 | 1,052 | 240 | 16 | - | 2,276 | |||||||||||
Income
(loss) before income taxes
|
4,135 | 500 | (18 | ) | (374 | ) | - | 4,243 | |||||||||
Depreciation
and amortization
|
377 | 6 | 2 | 1 | - | 386 | |||||||||||
Total
assets
|
766,411 | - | 375 | 768 | - | 767,554 | |||||||||||
Capital
expenditures
|
614 | - | - | - | - | 614 | |||||||||||
Nine
Months Ended September 30, 2008
|
|||||||||||||||||
Trust
and
|
Secondary
|
||||||||||||||||
Community
|
Investment
|
Mortgage
|
Intersegment
|
||||||||||||||
Banking
|
Services
|
Lending
|
Other
|
Eliminations
|
Total
|
||||||||||||
Interest
income
|
$ | 32,594 | $ | - | $ | 53 | $ | 36 | $ | (36 | ) | $ | 32,647 | ||||
Interest
expense
|
11,278 | - | 28 | 1,030 |
-
|
12,336 | |||||||||||
Noninterest
income
|
2,297 | 3,067 | 633 | 41 | - | 6,038 | |||||||||||
Income
(loss) before income taxes
|
8,410 | 1,515 | (28 | ) | (1,145 | ) | - | 8,752 | |||||||||
Depreciation
and amortization
|
1,274 | 17 | 4 | 2 | - | 1,297 | |||||||||||
Total
assets
|
797,617 | - | 2,269 | 759 | - | 800,645 | |||||||||||
Capital
expenditures
|
4,478 | 8 | 5 | - | - | 4,491 | |||||||||||
Nine
Months Ended September 30, 2007
|
|||||||||||||||||
Trust
and
|
Secondary
|
||||||||||||||||
Community
|
Investment
|
Mortgage
|
Intersegment
|
||||||||||||||
Banking
|
Services
|
Lending
|
Other
|
Eliminations
|
Total
|
||||||||||||
Interest
income
|
$ | 36,228 | $ | - | $ | 69 | $ | - | $ | - | $ | 36,297 | |||||
Interest
expense
|
13,431 | - | 67 | 1,030 | - | 14,528 | |||||||||||
Noninterest
income
|
2,986 | 3,103 | 759 | 71 | - | 6,919 | |||||||||||
Income
(loss) before income taxes
|
11,832 | 1,671 | 36 | (1,151 | ) | - | 12,388 | ||||||||||
Depreciation
and amortization
|
1,114 | 17 | 5 | 2 | - | 1,138 | |||||||||||
Total
assets
|
766,411 | - | 375 | 768 | - | 767,554 | |||||||||||
Capital
expenditures
|
1,602 | 16 | 12 | - | - | 1,630 |
Nine
Months Ended
|
||||||
(in
thousands)
|
September
30,
|
|||||
2008
|
2007
|
|||||
Supplemental
Schedule of Cash and Cash Equivalents:
|
||||||
Cash
and due from banks
|
$ 25,136
|
$ 20,016
|
||||
Interest-bearing
deposits in other banks
|
8,050
|
24
|
||||
$ 33,186
|
$ 20,040
|
|||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||
Cash
paid for:
|
||||||
Interest
on deposits and borrowed funds
|
$ 12,780
|
$ 14,578
|
||||
Income
taxes
|
2,269
|
2,379
|
||||
Noncash
investing and financing activities:
|
||||||
Transfer
of loans to other real estate owned
|
353
|
498
|
||||
Unrealized
gain (loss) on securities available for sale
|
(402)
|
1,276
|
·
|
Level
1 inputs are quoted prices (unadjusted) in active markets for identical
assets or liabilities.
|
·
|
Level
2 inputs include quoted prices for similar assets and liabilities in
active markets, and inputs that are observable for the asset or liability,
either directly or indirectly, for substantially the full term of the
financial instrument.
|
·
|
Level
3 inputs are unobservable inputs for the asset or
liability.
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||
Securities
available for sale
|
-
|
$ | 134,114 |
-
|
$ | 134,114 | ||||
Securities
held to maturity
|
-
|
7,346 |
-
|
7,346 | ||||||
Loans
held for sale
|
-
|
2,269 |
-
|
2,269 | ||||||
Other
real estate owned
|
-
|
707 |
-
|
707 | ||||||
Mortgage
loan derivative contracts:
|
||||||||||
Gross
positive fair value
|
-
|
8 |
-
|
8 | ||||||
Gross
negative fair value
|
-
|
(20 | ) |
-
|
(20 | ) |
·
|
Financial
market volatility including the level of interest rates could affect the
values of financial instruments and the amount of net interest income
earned;
|