x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT of 1934 FOR THE QUARTERLY PERIOD ENDED June 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 six months ended June 30, 2009 and 2008 |
4-5 | ||
6 | |||
7 | |||
8 | |||
Item 2. |
23 | ||
Item 3. |
35 | ||
Item 4. |
36 | ||
Part II. |
|||
Item 1. |
Legal Proceedings |
37 | |
Item 1A. |
Risk Factors |
37 | |
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
37 | |
Item 3. |
Defaults Upon Senior Securities |
37 | |
Item 4. |
Submission of Matters to a Vote of Security Holders |
37 | |
Item 5. |
Other Information |
38 | |
Item 6. |
Exhibits |
38 | |
SIGNATURES |
American National Bankshares Inc. and Subsidiaries | |||||||||
Consolidated Balance Sheets | |||||||||
(Dollars in thousands, except share data) | |||||||||
|
|
|
|
|
| ||||
(Unaudited) |
(Audited) | ||||||||
June 30, |
December 31, | ||||||||
ASSETS |
2009 |
2008 | |||||||
Cash and due from banks |
|
$ 13,905 |
$ 14,986 | ||||||
Interest-bearing deposits in other banks |
|
26,879 |
9,112 | ||||||
Securities available for sale, at fair value |
|
144,706 |
133,695 | ||||||
Securities held to maturity |
|
6,712 |
7,121 | ||||||
Total securities |
|
151,418 |
140,816 | ||||||
Loans held for sale |
10,408 |
1,764 | |||||||
|
|||||||||
Loans, net of unearned income |
|
557,042 |
571,110 | ||||||
Less allowance for loan losses |
|
(7,934) |
(7,824) | ||||||
Net loans |
|
549,108 |
563,286 | ||||||
Premises and equipment, net |
|
18,912 |
17,129 | ||||||
Other real estate owned |
4,033 |
4,311 | |||||||
Goodwill |
22,468 |
22,468 | |||||||
Core deposit intangibles, net |
1,886 |
2,075 | |||||||
Accrued interest receivable and other assets |
|
12,466 |
13,237 | ||||||
Total assets |
|
$ 811,483 |
$ 789,184 | ||||||
|
|||||||||
LIABILITIES and SHAREHOLDERS' EQUITY |
|
||||||||
Liabilities: |
|
||||||||
Demand deposits -- noninterest bearing |
|
$ 101,449 |
$ 95,703 | ||||||
Demand deposits -- interest bearing |
|
91,424 |
116,132 | ||||||
Money market deposits |
|
81,306 |
56,615 | ||||||
Savings deposits |
|
62,768 |
59,624 | ||||||
Time deposits |
|
278,284 |
261,064 | ||||||
Total deposits |
|
615,231 |
589,138 | ||||||
|
|||||||||
Short-term borrowings: |
|
||||||||
Customer repurchase agreements |
59,437 |
51,741 | |||||||
Other short-term borrowings |
- |
7,850 | |||||||
Long-term borrowings |
8,712 |
13,787 | |||||||
Trust preferred capital notes |
20,619 |
20,619 | |||||||
Accrued interest payable and other liabilities |
|
4,866 |
3,749 | ||||||
Total liabilities |
|
708,865 |
686,884 | ||||||
|
|||||||||
Shareholders' equity: |
|
||||||||
Preferred stock, $5 par, 200,000 shares authorized, |
|
||||||||
none outstanding |
|
- |
- | ||||||
Common stock, $1 par, 10,000,000 shares authorized, |
|
||||||||
6,100,330 shares outstanding at June 30, 2009 and |
|||||||||
6,085,628 shares outstanding at December 31, 2008 |
|
6,100 |
6,086 | ||||||
Capital in excess of par value |
|
26,772 |
26,491 | ||||||
Retained earnings |
|
70,682 |
71,090 | ||||||
Accumulated other comprehensive loss, net |
|
(936) |
(1,367) | ||||||
Total shareholders' equity |
|
102,618 |
102,300 | ||||||
Total liabilities and shareholders' equity |
|
$ 811,483 |
$ 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 | ||||||||
June 30 | ||||||||
2009 |
2008 | |||||||
Interest and Dividend Income: |
||||||||
Interest and fees on loans |
$ 7,917 |
$ 8,987 | ||||||
Interest and dividends on securities: |
||||||||
Taxable |
1,233 |
1,234 | ||||||
Tax-exempt |
416 |
420 | ||||||
Dividends |
21 |
73 | ||||||
Other interest income |
103 |
74 | ||||||
Total interest and dividend income |
9,690 |
10,788 | ||||||
Interest Expense: |
||||||||
Interest on deposits |
2,180 |
3,116 | ||||||
Interest on short-term borrowings |
177 |
427 | ||||||
Interest on long-term borrowings |
80 |
171 | ||||||
Interest on trust preferred capital notes |
344 |
344 | ||||||
Total interest expense |
2,781 |
4,058 | ||||||
Net Interest Income |
6,909 |
6,730 | ||||||
Provision for Loan Losses |
492 |
600 | ||||||
Net Interest Income After Provision for Loan Losses |
6,417 |
6,130 | ||||||
Noninterest Income: |
||||||||
Trust fees |
767 |
916 | ||||||
Service charges on deposit accounts |
511 |
601 | ||||||
Other fees and commissions |
251 |
226 | ||||||
Mortgage banking income |
568 |
200 | ||||||
Brokerage fees |
73 |
101 | ||||||
Securities gains (losses), net |
1 |
(138) | ||||||
Impairment of securites |
- |
(255) | ||||||
Net loss on foreclosed real estate |
(43) |
- | ||||||
Other |
125 |
190 | ||||||
Total noninterest income |
2,253 |
1,841 | ||||||
Noninterest Expense: |
||||||||
Salaries |
2,732 |
2,481 | ||||||
Employee benefits |
832 |
777 | ||||||
Occupancy and equipment |
719 |
1,210 | ||||||
FDIC assessment |
564 |
24 | ||||||
Bank franchise tax |
160 |
173 | ||||||
Core deposit intangible amortization |
95 |
95 | ||||||
Other |
1,219 |
883 | ||||||
Total noninterest expense |
6,321 |
5,643 | ||||||
Income Before Income Taxes |
2,349 |
2,328 | ||||||
Income Taxes |
643 |
519 | ||||||
Net Income |
$ 1,706 |
$ 1,809 | ||||||
Net Income Per Common Share: |
||||||||
Basic |
$ 0.28 |
$ 0.30 | ||||||
Diluted |
$ 0.28 |
$ 0.30 | ||||||
Average Common Shares Outstanding: |
||||||||
Basic |
6,096,034 |
6,098,184 | ||||||
Diluted |
6,097,047 |
6,108,536 | ||||||
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) | ||||||||
|
|
|
|
|
|
|
|
|
Six Months Ended | ||||||||
June 30 | ||||||||
2009 |
2008 | |||||||
Interest and Dividend Income: |
||||||||
Interest and fees on loans |
$ 15,951 |
$ 18,431 | ||||||
Interest and dividends on securities: |
||||||||
Taxable |
2,353 |
2,465 | ||||||
Tax-exempt |
802 |
852 | ||||||
Dividends |
43 |
150 | ||||||
Other interest income |
191 |
150 | ||||||
Total interest and dividend income |
19,340 |
22,048 | ||||||
Interest Expense: |
||||||||
Interest on deposits |
4,707 |
6,698 | ||||||
Interest on short-term borrowings |
413 |
911 | ||||||
Interest on long-term borrowings |
211 |
297 | ||||||
Interest on trust preferred capital notes |
687 |
687 | ||||||
Total interest expense |
6,018 |
8,593 | ||||||
Net Interest Income |
13,322 |
13,455 | ||||||
Provision for Loan Losses |
842 |
740 | ||||||
Net Interest Income After Provision for Loan Losses |
12,480 |
12,715 | ||||||
Noninterest Income: |
||||||||
Trust fees |
1,525 |
1,796 | ||||||
Service charges on deposit accounts |
1,013 |
1,166 | ||||||
Other fees and commissions |
493 |
429 | ||||||
Mortgage banking income |
854 |
395 | ||||||
Brokerage fees |
130 |
244 | ||||||
Securities gains (losses), net |
1 |
(108) | ||||||
Impairment of securities |
- |
(255) | ||||||
Net loss on foreclosed real estate |
(1,222) |
(7) | ||||||
Other |
193 |
316 | ||||||
Total noninterest income |
2,987 |
3,976 | ||||||
Noninterest Expense: |
||||||||
Salaries |
5,263 |
4,950 | ||||||
Employee benefits |
1,645 |
1,524 | ||||||
Occupancy and equipment |
1,470 |
1,436 | ||||||
FDIC assessment |
781 |
41 | ||||||
Bank franchise tax |
323 |
350 | ||||||
Core deposit intangible amortization |
189 |
189 | ||||||
Other |
2,525 |
2,602 | ||||||
Total noninterest expense |
12,196 |
11,092 | ||||||
Income Before Income Taxes |
3,271 |
5,599 | ||||||
Income Taxes |
797 |
1,485 | ||||||
Net Income |
$ 2,474 |
$ 4,114 | ||||||
Net Income Per Common Share: |
||||||||
Basic |
$ 0.41 |
$ 0.67 | ||||||
Diluted |
$ 0.41 |
$ 0.67 | ||||||
Average Common Shares Outstanding: |
||||||||
Basic |
6,089,055 |
6,103,008 | ||||||
Diluted |
6,091,291 |
6,114,911 | ||||||
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 | ||||||||||||||
Six Months Ended June 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 |
- |
- |
- |
4,114 |
- |
4,114 | ||||||||
Change in unrealized gains on securities |
||||||||||||||
available for sale, net of tax, $(332) |
- |
- |
- |
- |
(618) |
|||||||||
Add: Reclasification adjustment for losses |
||||||||||||||
on impairment of securities, net of tax, $89 |
- |
- |
- |
- |
166 |
|||||||||
Add: Reclassification adjustment for losses |
||||||||||||||
on securities available for sale, net of |
||||||||||||||
tax, $38 |
- |
- |
- |
- |
70 |
|||||||||
Other comprehensive income |
(382) |
(382) | ||||||||||||
Total comprehensive income |
3,732 | |||||||||||||
Change in pension plan measurement date, |
||||||||||||||
net of tax, $(40) |
(74) |
(74) | ||||||||||||
Stock repurchased and retired |
(31,200) |
(31) |
(135) |
(484) |
- |
(650) | ||||||||
Stock options exercised |
10,345 |
10 |
173 |
- |
- |
183 | ||||||||
Cash dividends declared, $0.46 per share |
- |
- |
- |
(2,806) |
- |
(2,806) | ||||||||
Balance, June 30, 2008 |
6,097,862 |
$ 6,098 |
$ 26,463 |
$ 70,233 |
$ (898) |
$ 101,896 | ||||||||
Balance, December 31, 2008 |
6,085,628 |
$ 6,086 |
$ 26,491 |
$ 71,090 |
$ (1,367) |
$ 102,300 | ||||||||
Net income |
- |
- |
- |
2,474 |
- |
2,474 | ||||||||
Change in unrealized gains on securities |
||||||||||||||
available for sale, net of tax, $232 |
- |
- |
- |
- |
432 |
|||||||||
Less: Reclassification adjustment for gains |
||||||||||||||
on securities available for sale, net of |
||||||||||||||
tax of $0 |
- |
- |
- |
- |
(1) |
|||||||||
Other comprehensive income |
431 |
431 | ||||||||||||
Total comprehensive income |
2,905 | |||||||||||||
Stock repurchased and retired |
(7,600) |
(8) |
(33) |
(80) |
- |
(121) | ||||||||
Stock options exercised |
22,302 |
22 |
283 |
- |
- |
305 | ||||||||
Stock option expense |
31 |
31 | ||||||||||||
Cash dividends declared, $0.46 per share |
- |
- |
(2,802) |
- |
(2,802) | |||||||||
Balance, June 30, 2009 |
6,100,330 |
$ 6,100 |
$ 26,772 |
$ 70,682 |
$ (936) |
$ 102,618 | ||||||||
The accompanying notes are an integral part of the consolidated financial statements. |
American National Bankshares Inc. and Subsidiaries | ||||||
Consolidated Statements of Cash Flows | ||||||
Six Months Ended June 30, 2009 and 2008 | ||||||
(Dollars in thousands) (Unaudited) | ||||||
|
|
|
| |||
2009 |
2008 | |||||
Cash Flows from Operating Activities: |
||||||
Net income |
$ 2,474 |
$ 4,114 | ||||
Adjustments to reconcile net income to net |
||||||
cash (used in) provided by operating activities: |
||||||
Provision for loan losses |
842 |
740 | ||||
Depreciation |
566 |
552 | ||||
Core deposit intangible amortization |
189 |
188 | ||||
Net amortization (accretion) of bond premiums and discounts |
(144) |
(121) | ||||
Net (gain) loss on sale or call of securities |
(1) |
108 | ||||
Impairment of securities |
- |
255 | ||||
Gain on loans held for sale |
(752) |
(337) | ||||
Proceeds from sales of loans held for sale |
30,756 |
16,400 | ||||
Originations of loans held for sale |
(38,648) |
(16,895) | ||||
Net (gain) loss on foreclosed real estate |
(17) |
7 | ||||
Change in valuation allowance for foreclosed real estate |
1,239 |
- | ||||
Stock-based compensation expense |
31 |
- | ||||
Deferred income tax (benefit) expense |
(510) |
19 | ||||
Net change in interest receivable |
(149) |
66 | ||||
Net change in other assets |
1,199 |
(1,084) | ||||
Net change in interest payable |
(211) |
(258) | ||||
Net change in other liabilities |
1,327 |
(1,176) | ||||
Net cash (used in) provided by operating activities |
(1,809) |
2,578 | ||||
Cash Flows from Investing Activities: |
||||||
Proceeds from sales of securities available for sale |
- |
814 | ||||
Proceeds from maturities and calls of securities available for sale |
48,188 |
28,991 | ||||
Proceeds from maturities and calls of securities held to maturity |
411 |
2,164 | ||||
Purchases of securities available for sale |
(58,393) |
(22,109) | ||||
Net decrease (increase) in loans |
12,202 |
(17,694) | ||||
Purchases of bank property and equipment |
(2,349) |
(1,003) | ||||
Proceeds from sales of foreclosed real estate |
190 |
119 | ||||
Net cash provided by (used in) investing activities |
249 |
(8,718) | ||||
Cash Flows from Financing Activities: |
||||||
Net change in demand, money market, and savings deposits |
8,873 |
1,419 | ||||
Net change in time deposits |
17,220 |
(13,396) | ||||
Net change in customer repurchase agreements |
7,696 |
10,082 | ||||
Net change in short-term borrowings |
(7,850) |
16,425 | ||||
Net change in long-term borrowings |
(5,075) |
4,926 | ||||
Cash dividends paid |
(2,802) |
(2,806) | ||||
Repurchase of stock |
(121) |
(650) | ||||
Proceeds from exercise of stock options |
305 |
183 | ||||
Net cash provided by financing activities |
18,246 |
16,183 | ||||
Net Increase in Cash and Cash Equivalents |
16,686 |
10,043 | ||||
Cash and Cash Equivalents at Beginning of Period |
24,098 |
18,304 | ||||
Cash and Cash Equivalents at End of Period |
$ 40,784 |
$ 28,347 | ||||
The accompanying notes are an integral part of the consolidated financial statements. |
|
Note 1 – Basis of Presentation |
|
Note 2 – Recent Accounting Pronouncements |
June 30, 2009 | |||||||
(in thousands) |
Amortized |
Unrealized |
Unrealized |
Estimated | |||
Cost |
Gains |
Losses |
Fair Value | ||||
Securities available for sale: |
|||||||
Debt securities: |
|||||||
Federal agencies |
$ 45,665 |
$ 1,760 |
$ 54 |
$ 47,371 | |||
Mortgage-backed |
39,160 |
1,334 |
346 |
40,148 | |||
State and municipal |
47,767 |
1,036 |
110 |
48,693 | |||
Corporate |
3,974 |
158 |
- |
4,132 | |||
Equity securities: |
|||||||
FHLB stock – restricted |
2,811 |
- |
- |
2,811 | |||
Federal Reserve stock – restricted |
1,429 |
- |
- |
1,429 | |||
Other |
122 |
- |
- |
122 | |||
Total securities available for sale |
140,928 |
4,288 |
510 |
144,706 | |||
Debt securities held to maturity: |
|||||||
Mortgage-backed |
223 |
15 |
- |
238 | |||
State and municipal |
6,489 |
216 |
- |
6,705 | |||
Total securities held to maturity |
6,712 |
231 |
- |
6,943 | |||
Total securities |
$ 147,640 |
$ 4,519 |
$ 510 |
$ 151,649 |
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 |
$ 1,954 |
$ 54 |
$ 1,954 |
$ 54 |
$ - |
$ - | ||
Mortgage-backed |
2,488 |
346 |
- |
- |
2,488 |
346 | ||
State and municipal |
8,059 |
110 |
7,196 |
79 |
863 |
31 | ||
Total |
$ 12,501 |
$ 510 |
$ 9,150 |
$ 133 |
$ 3,351 |
$ 377 |
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) |
June 30,
2009 |
December 31,
2008 | |
Construction and land development |
$ 50,930 |
$ 63,361 | |
Commercial real estate |
210,832 |
207,160 | |
Residential real estate |
128,835 |
136,480 | |
Home equity |
61,818 |
57,170 | |
Total real estate |
452,415 |
464,171 | |
Commercial and industrial |
96,978 |
98,546 | |
Consumer |
7,649 |
8,393 | |
Total loans |
$ 557,042 |
$ 571,110 |
June 30, |
December 31, |
||||||||||
(in thousands) |
2009 |
2008 |
|||||||||
Impaired loans with a valuation allowance |
$ 1,879 |
$ 2,545 |
|||||||||
Impaired loans without a valuation allowance |
640 |
647 |
|||||||||
Total impaired loans |
$ 2,519 |
$ 3,192 |
|||||||||
Allowance provided for impaired loans, |
|||||||||||
included in the allowance for loan losses |
$ 953 |
$ 1,164 |
|||||||||
Nonaccrual loans excluded from the impaired loan disclosure |
$ 1,573 |
$ 1,574
|
As of and for the |
Three Months Ended |
Six Months Ended |
Three Months Ended |
Six Months Ended | |||||||
(in thousands) |
June 30, 2009 |
June 30, 2009 |
June 30, 2008 |
June 30, 2008 | |||||||
Average balance in impaired loans…………….. |
$ 3,312 |
$ 3,348 |
$ 5,729 |
$4,687 | |||||||
Interest income recognized on impaired loans………….. |
47 |
83 |
59 |
108 | |||||||
Interest income recognized on nonaccrual loans………. |
- |
- |
- |
- | |||||||
Interest on non-accrual loans had they been accruing……………………. |
147 |
202 |
96 |
169 | |||||||
Loans past due 90 days and still accruing interest…. |
- |
- |
172 |
172 |
|
Note 5 – Allowance for Loan Losses and Reserve for Unfunded Lending Commitments |
(in thousands) |
Six Months
Ended
June 30, |
Year
Ended
December 31, |
Six Months
Ended
June 30, | |
2009 |
2008 |
2008 | ||
Allowance for Loan Losses |
||||
Balance, beginning of period |
$ 7,824 |
$ 7,395 |
$ 7,395 | |
Provision for loan losses |
842 |
1,620 |
740 | |
Charge-offs |
(798) |
(1,564) |
(373) | |
Recoveries |
66 |
373 |
170 | |
Balance, end of period |
$ 7,934 |
$ 7,824 |
$ 7,932 | |
Reserve for unfunded lending commitments |
||||
Balance, beginning of period |
$ 475 |
151 |
$ 151 | |
Provision for unfunded commitments |
(12) |
324 |
218 | |
Charge-offs |
(215) |
- |
- | |
Balance, end of period |
$ 248 |
$ 475 |
$ 369 | |
Balance as of December 31, 2008 |
$ 22,468 | |
Goodwill recorded during the period |
- | |
Impairment losses |
- | |
Balance as of June 30, 2009 |
$ 22,468 | |
June 30, 2009 |
December 31, 2008 | ||
|
|||
Customer repurchase agreements |
$ 59,437 |
$ 51,741 | |
FHLB overnight borrowings |
- |
7,850 | |
$ 59,437 |
$ 59,591 | ||
Due by
June 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 |
712 |
3.78 |
2011 |
8,000 |
2.93 | |
$ 8,712 |
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 |
(22,302) |
13.69 |
||
Forfeited |
(19,500) |
19.45 |
||
Outstanding at June 30, 2009 |
182,808 |
$21.07 |
5.6 |
$ 183 |
Exercisable at June 30, 2009 |
137,058 |
$22.47 |
4.3 |
$ 74 |
Three Months Ended | |||||
June 30, | |||||
2009 |
2008 | ||||
Per |
Per | ||||
Share |
Share | ||||
Shares |
Amount |
Shares |
Amount | ||
Basic |
6,096,034 |
$ .28 |
6,098,184 |
$ .30 | |
Effect of dilutive securities - stock options |
1,013 |
- |
10,352 |
- | |
Diluted |
6,097,047 |
$ .28 |
6,108,536 |
$ .30 |
Six Months Ended | |||||
June 30, | |||||
2009 |
2008 | ||||
Per |
Per | ||||
Share |
Share | ||||
Shares |
Amount |
Shares |
Amount | ||
Basic |
6,089,055 |
$ .41 |
6,103,008 |
$ .67 | |
Effect of dilutive securities - stock options |
2,236 |
- |
11,903 |
- | |
Diluted |
6,091,291 |
$ .41 |
6,114,911 |
$ .67 |
|
Note 12 – Employee Benefit Plans |
Components of Net Periodic Benefit Cost |
Three Months Ended |
Six Months Ended | |||
(in thousands) |
June 30, |
June 30, | |||
2009 |
2008 |
2009 |
2008 | ||
Service cost |
$ 184 |
$ 181 |
$ 368 |
$ 362 | |
Interest cost |
146 |
129 |
292 |
257 | |
Expected return on plan assets |
(203) |
(164) |
(406) |
(328) | |
Amortization of prior service cost |
- |
(1) |
- |
(1) | |
Recognized net actuarial loss |
111 |
28 |
222 |
56 | |
Net periodic benefit cost |
$ 238 |
$ 173 |
$ 476 |
$ 346 |
Three Months Ended June 30, 2009 | |||||||
. |
Trust and |
||||||
(in thousands) |
Community |
Investment |
Intersegment |
||||
Banking |
Services |
Other |
Eliminations |
Total | |||
Interest income |
$ 9,690 |
$ - |
$ 79 |
$ (79) |
$ 9,690 | ||
Interest expense |
2,516 |
- |
344 |
(79) |
2,781 | ||
Noninterest income |
1,398 |
839 |
16 |
- |
2,253 | ||
Income (loss) before income taxes |
2,330 |
362 |
(343) |
- |
2,349 | ||
Depreciation and amortization |
376 |
7 |
- |
- |
383 | ||
Total assets |
810,728 |
- |
755 |
- |
811,483 | ||
Capital expenditures |
1,160 |
- |
- |
- |
1,160 | ||
Three Months Ended June 30, 2008 | |||||||
Trust and |
|||||||
Community |
Investment |
Intersegment |
|||||
Banking |
Services |
Other |
Eliminations |
Total | |||
Interest income |
$ 10,788 |
$ - |
$ - |
$ - |
$ 10,788 | ||
Interest expense |
3,714 |
- |
344 |
- |
4,058 | ||
Noninterest income |
815 |
1,017 |
9 |
- |
1,841 | ||
Income (loss) before income taxes |
2,207 |
520 |
(399) |
- |
2,328 | ||
Depreciation and amortization |
355 |
6 |
- |
- |
361 | ||
Total assets |
789,926 |
- |
769 |
- |
790,695 | ||
Capital expenditures |
600 |
6 |
- |
- |
606 | ||
Six Months Ended June 30, 2009 | |||||||
Trust and |
|||||||
Community |
Investment |
Intersegment |
|||||
Banking |
Services |
Other |
Eliminations |
Total | |||
Interest income |
$ 19,340 |
$ - |
$ 159 |
$ (159) |
$ 19,340 | ||
Interest expense |
5,490 |
- |
687 |
(159) |
6,018 | ||
Noninterest income |
1,305 |
1,654 |
28 |
- |
2,987 | ||
Income (loss) before income taxes |
3,285 |
656 |
(670) |
- |
3,271 | ||
Depreciation and amortization |
741 |
13 |
1 |
- |
755 | ||
Total assets |
810,728 |
- |
755 |
- |
811,483 | ||
Capital expenditures |
2,341 |
8 |
- |
- |
2,349 | ||
Six Months Ended June 30, 2008 | |||||||
Trust and |
|||||||
Community |
Investment |
Intersegment |
|||||
Banking |
Services |
Other |
Eliminations |
Total | |||
Interest income |
$ 22,048 |
$ - |
$ - |
$ - |
$ 22,048 | ||
Interest expense |
7,906 |
- |
687 |
- |
8,593 | ||
Noninterest income |
1,911 |
2,040 |
25 |
- |
3,976 | ||
Income (loss) before income taxes |
5,318 |
1,086 |
(805) |
- |
5,599 | ||
Depreciation and amortization |
727 |
12 |
1 |
- |
740 | ||
Total assets |
789,926 |
- |
769 |
- |
790,695 | ||
Capital expenditures |
997 |
6 |
- |
- |
1,003 |
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 June 30, 2009 Using | ||||||||
Balance as of
June 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 |
$ 140,344 |
$ - |
$ 140,344 |
$ - | ||||
Mortgage loan derivative contracts |
1 |
- |
1 |
- | ||||
Carrying Value at June 30, 2009 | ||||||||
Balance as of
June 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 |
$10,408 |
$ - |
$ 10,408 |
$ - | ||||
Impaired loans, net of valuation allowance |
926 |
- |
459 |
467 | ||||
Foreclosed assets |
4,033 |
- |
- |
4,033 |
June 30, 2009 |
December 31, 2008 | |||
(in thousands) |
Carrying |
Estimated
Fair |
Carrying |
Estimated
Fair |
Amount |
Value |
Amount |
Value | |
Financial assets: |
||||
Cash and due from banks |
$ 40,784 |
$ 40,784 |
$ 24,098 |
$ 24,098 |
Securities available for sale * |
140,344 |
140,344 |
129,904 |
129,904 |
Securities held to maturity |
6,712 |
6,943 |
7,121 |
7,391 |
Loans held for sale |
10,408 |
10,408 |
1,764 |
1,764 |
Loans, net of allowance |
549,103 |
555,619 |
563,286 |
575,970 |
Accrued interest receivable |
3,245 |
3,245 |
3,110 |
3,110 |
Financial liabilities: |
||||
Deposits |
$ 615,231 |
$ 618,393 |
$ 589,138 |
$ 591,159 |
Repurchase agreements |
59,437 |
59,437 |
51,741 |
51,741 |
Other borrowings |
8,712 |
8,685 |
21,637 |
21,630 |
Trust preferred capital notes |
20,619 |
20,657 |
20,619 |
18,258 |
Accrued interest payable |
1,046 |
1,046 |
1,272 |
1,272 |
* - Excludes restricted stock |
Six Months Ended | ||||||
(in thousands) |
June 30, | |||||
2009 |
2008 | |||||
Supplemental Schedule of Cash and Cash Equivalents: |
||||||
Cash and due from banks |
$ 13,905 |
$ 20,082 | ||||
Interest-bearing deposits in other banks |
26,879 |
8,265 | ||||
$ 40,784 |
$ 28,347 | |||||
Supplemental Disclosure of Cash Flow Information: |
||||||
Cash paid for: |
||||||
Interest on deposits and borrowed funds |
$ 6,296 |
$ 8,850 | ||||
Income taxes |
505 |
1,972 | ||||
Noncash investing and financing activities: |
||||||
Transfer of loans to other real estate owned |
1,134 |
52 | ||||
Unrealized gain (loss) on securities available for sale |
663 |
(587) |
· |
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) | ||||
For the three months ended June 30, |
2009 |
2008 |
$ change |
% change |
Interest income |
$ 9,690 |
$ 10,788 |
$ (1,098) |
-10.2% |
Interest expense |
(2,781) |
(4,058) |
1,277 |
-31.5% |
Net interest income |
6,909 |
6,730 |
179 |
2.7% |
Provision for loan losses |
(492) |
(600) |
108 |
-18.0% |
Noninterest income |
2,253 |
1,841 |
412 |
22.4% |
Noninterest expense |
(6,321) |
(5,643) |
(678) |
12.0% |
Income tax expense |
(643) |
(519) |
(124) |
23.9% |
Net income |
$ 1,706 |
$ 1,809 |
$ (103) |
-5.7% |
SUMMARY INCOME STATEMENT | ||||
(dollars in thousands) | ||||
For the six months ended June 30, |
2009 |
2008 |
$ change |
% change |
Interest income |
$ 19,340 |
$ 22,048 |
$ (2,708) |
-12.3% |
Interest expense |
(6,018) |
(8,593) |
2,575 |
-30.0% |
Net interest income |
13,322 |
13,455 |
(133) |
-1.0% |
Provision for loan losses |
(842) |
(740) |
(102) |
13.8% |
Noninterest income |
2,987 |
3,976 |
(989) |
-24.9% |
Noninterest expense |
(12,196) |
(11,092) |
(1,104) |
10.0% |
Income tax expense |
(797) |
(1,485) |
688 |
-46.3% |
Net income |
$ 2,474 |
$ 4,114 |
$ (1,640) |
-39.9% |
Net Interest Income Analysis |
||||||||||||||||||||||||
For the Three Months Ended June 30, 2009 and 2008 | ||||||||||||||||||||||||
(in thousands, except rates) |
||||||||||||||||||||||||
Interest |
||||||||||||||||||||||||
Average Balance |
Income/Expense |
Yield/Rate |
||||||||||||||||||||||
2009 |
2008 |
2009 |
2008 |
2009 |
2008 |
|||||||||||||||||||
Loans: |
||||||||||||||||||||||||
Commercial |
$ | 91,701 | $ | 90,648 | $ | 1,100 | $ | 1,342 | 4.80 | % | 5.92 | % | ||||||||||||
Real estate |
470,859 | 467,424 | 6,669 | 7,468 | 5.67 | 6.39 | ||||||||||||||||||
Consumer |
7,881 | 8,903 | 175 | 197 | 8.88 | 8.85 | ||||||||||||||||||
Total loans |
570,441 | 566,975 | 7,944 | 9,007 | 5.57 | 6.35 | ||||||||||||||||||
Securities: |
||||||||||||||||||||||||
Federal agencies |
46,225 | 45,708 | 525 | 551 | 4.54 | 4.82 | ||||||||||||||||||
Mortgage-backed & CMO's |
41,382 | 50,357 | 550 | 642 | 5.32 | 5.10 | ||||||||||||||||||
State and municipal |
51,718 | 47,201 | 731 | 652 | 5.65 | 5.53 | ||||||||||||||||||
Other |
8,251 | 6,981 | 72 | 90 | 3.49 | 5.16 | ||||||||||||||||||
Total securities |
147,576 | 150,247 | 1,878 | 1,935 | 5.09 | 5.15 | ||||||||||||||||||
Deposits in other banks |
26,882 | 8,567 |