x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED June 30, 2014. |
o | 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 incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
628 Main Street
|
|
|
Danville, Virginia
|
|
24541
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Yes
|
x
|
No
|
o
|
|
Yes
|
x
|
No
|
o
|
|
Large accelerated filer o
|
Accelerated filer x
|
Non-accelerated filer o
|
Yes
|
o
|
No
|
x
|
|
Index
|
|
|
Page
|
|
|
|
|
Part I.
|
FINANCIAL INFORMATION
|
|
|
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
Part II.
|
OTHER INFORMATION
|
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
Item 5.
|
||
|
|
|
|
|
Item 6.
|
||
|
|
|
|
Item 1. | Financial Statements |
American National Bankshares Inc. and Subsidiaries
|
||||||||
Consolidated Balance Sheets
|
||||||||
(Dollars in thousands, except share data)
|
||||||||
Assets
|
(Unaudited)
June 30, 2014
|
(Audited)
December 31, 2013
|
||||||
Cash and due from banks
|
$
|
21,295
|
$
|
19,808
|
||||
Interest-bearing deposits in other banks
|
22,948
|
47,873
|
||||||
|
||||||||
Securities available for sale, at fair value
|
349,719
|
346,124
|
||||||
Restricted stock, at cost
|
5,064
|
4,889
|
||||||
Loans held for sale
|
118
|
2,760
|
||||||
|
||||||||
Loans, net of unearned income
|
813,057
|
794,671
|
||||||
Less allowance for loan losses
|
(12,763
|
)
|
(12,600
|
)
|
||||
Net loans
|
800,294
|
782,071
|
||||||
|
||||||||
Premises and equipment, net
|
23,083
|
23,674
|
||||||
Other real estate owned, net
|
2,622
|
3,422
|
||||||
Goodwill
|
39,043
|
39,043
|
||||||
Core deposit intangibles, net
|
2,498
|
3,159
|
||||||
Bank owned life insurance
|
14,945
|
14,746
|
||||||
Accrued interest receivable and other assets
|
19,019
|
19,943
|
||||||
Total assets
|
$
|
1,300,648
|
$
|
1,307,512
|
||||
|
||||||||
Liabilities
|
||||||||
Liabilities:
|
||||||||
Demand deposits -- noninterest bearing
|
$
|
228,588
|
$
|
229,347
|
||||
Demand deposits -- interest bearing
|
189,700
|
167,736
|
||||||
Money market deposits
|
165,090
|
185,270
|
||||||
Savings deposits
|
88,539
|
85,724
|
||||||
Time deposits
|
363,883
|
389,598
|
||||||
Total deposits
|
1,035,800
|
1,057,675
|
||||||
|
||||||||
Short-term borrowings:
|
||||||||
Customer repurchase agreements
|
38,420
|
39,478
|
||||||
Other short-term borrowings
|
12,000
|
-
|
||||||
Long-term borrowings
|
9,924
|
9,951
|
||||||
Trust preferred capital notes
|
27,470
|
27,419
|
||||||
Accrued interest payable and other liabilities
|
4,951
|
5,438
|
||||||
Total liabilities
|
1,128,565
|
1,139,961
|
||||||
|
||||||||
Shareholders' equity
|
||||||||
Preferred stock, $5 par, 2,000,000 shares authorized, none outstanding
|
-
|
-
|
||||||
Common stock, $1 par, 20,000,000 shares authorized, 7,840,132 shares outstanding at June 30, 2014 and 7,890,697 shares outstanding at December 31, 2013
|
7,840
|
7,891
|
||||||
Capital in excess of par value
|
56,944
|
58,050
|
||||||
Retained earnings
|
102,152
|
99,090
|
||||||
Accumulated other comprehensive income, net
|
5,147
|
2,520
|
||||||
Total shareholders' equity
|
172,083
|
167,551
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,300,648
|
$
|
1,307,512
|
Consolidated Statements of Income
|
||||||||
(Dollars in thousands, except share and per share data) (Unaudited)
|
||||||||
|
Three Months Ended
June 30
|
|||||||
|
2014
|
2013
|
||||||
Interest and Dividend Income:
|
||||||||
Interest and fees on loans
|
$
|
9,687
|
$
|
11,358
|
||||
Interest and dividends on securities:
|
||||||||
Taxable
|
968
|
851
|
||||||
Tax-exempt
|
1,016
|
1,045
|
||||||
Dividends
|
74
|
54
|
||||||
Other interest income
|
35
|
39
|
||||||
Total interest and dividend income
|
11,780
|
13,347
|
||||||
|
||||||||
Interest Expense:
|
||||||||
Interest on deposits
|
1,161
|
1,369
|
||||||
Interest on short-term borrowings
|
2
|
14
|
||||||
Interest on long-term borrowings
|
81
|
82
|
||||||
Interest on trust preferred capital notes
|
185
|
189
|
||||||
Total interest expense
|
1,429
|
1,654
|
||||||
|
||||||||
Net Interest Income
|
10,351
|
11,693
|
||||||
Provision for Loan Losses
|
150
|
-
|
||||||
|
||||||||
Net Interest Income After Provision for Loan Losses
|
10,201
|
11,693
|
||||||
|
||||||||
Noninterest Income:
|
||||||||
Trust fees
|
1,017
|
944
|
||||||
Service charges on deposit accounts
|
431
|
429
|
||||||
Other fees and commissions
|
493
|
463
|
||||||
Mortgage banking income
|
275
|
531
|
||||||
Securities gains, net
|
150
|
1
|
||||||
Other
|
334
|
318
|
||||||
Total noninterest income
|
2,700
|
2,686
|
||||||
|
||||||||
Noninterest Expense:
|
||||||||
Salaries
|
3,638
|
3,503
|
||||||
Employee benefits
|
847
|
867
|
||||||
Occupancy and equipment
|
910
|
872
|
||||||
FDIC assessment
|
165
|
161
|
||||||
Bank franchise tax
|
231
|
185
|
||||||
Core deposit intangible amortization
|
330
|
421
|
||||||
Data processing
|
345
|
310
|
||||||
Software
|
235
|
249
|
||||||
Foreclosed real estate, net
|
(9
|
)
|
193
|
|||||
Other
|
1,673
|
1,667
|
||||||
Total noninterest expense
|
8,365
|
8,428
|
||||||
Income Before Income Taxes
|
4,536
|
5,951
|
||||||
Income Taxes
|
1,303
|
1,741
|
||||||
Net Income
|
$
|
3,233
|
$
|
4,210
|
||||
|
||||||||
Net Income Per Common Share:
|
||||||||
Basic
|
$
|
0.41
|
$
|
0.54
|
||||
Diluted
|
$
|
0.41
|
$
|
0.53
|
||||
Average Common Shares Outstanding:
|
||||||||
Basic
|
7,872,079
|
7,867,222
|
||||||
Diluted
|
7,879,854
|
7,876,969
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
(Dollars in thousands, except share and per share data) (Unaudited)
|
||||||||
|
Six Months Ended
June 30
|
|||||||
|
2014
|
2013
|
||||||
Interest and Dividend Income:
|
||||||||
Interest and fees on loans
|
$
|
19,534
|
$
|
22,753
|
||||
Interest and dividends on securities:
|
||||||||
Taxable
|
1,932
|
1,729
|
||||||
Tax-exempt
|
2,051
|
2,097
|
||||||
Dividends
|
149
|
109
|
||||||
Other interest income
|
68
|
68
|
||||||
Total interest and dividend income
|
23,734
|
26,756
|
||||||
|
||||||||
Interest Expense:
|
||||||||
Interest on deposits
|
2,390
|
2,805
|
||||||
Interest on short-term borrowings
|
4
|
35
|
||||||
Interest on long-term borrowings
|
161
|
164
|
||||||
Interest on trust preferred capital notes
|
369
|
377
|
||||||
Total interest expense
|
2,924
|
3,381
|
||||||
|
||||||||
Net Interest Income
|
20,810
|
23,375
|
||||||
Provision for Loan Losses
|
150
|
294
|
||||||
|
||||||||
Net Interest Income After Provision for Loan Losses
|
20,660
|
23,081
|
||||||
|
||||||||
Noninterest Income:
|
||||||||
Trust fees
|
2,139
|
1,532
|
||||||
Service charges on deposit accounts
|
844
|
838
|
||||||
Other fees and commissions
|
937
|
922
|
||||||
Mortgage banking income
|
538
|
1,249
|
||||||
Securities gains, net
|
189
|
199
|
||||||
Other
|
756
|
716
|
||||||
Total noninterest income
|
5,403
|
5,456
|
||||||
|
||||||||
Noninterest Expense:
|
||||||||
Salaries
|
7,176
|
6,942
|
||||||
Employee benefits
|
1,822
|
1,766
|
||||||
Occupancy and equipment
|
1,846
|
1,788
|
||||||
FDIC assessment
|
329
|
322
|
||||||
Bank franchise tax
|
453
|
372
|
||||||
Core deposit intangible amortization
|
661
|
841
|
||||||
Data processing
|
693
|
587
|
||||||
Software
|
497
|
461
|
||||||
Foreclosed real estate, net
|
7
|
436
|
||||||
Other
|
3,304
|
3,231
|
||||||
Total noninterest expense
|
16,788
|
16,746
|
||||||
Income Before Income Taxes
|
9,275
|
11,791
|
||||||
Income Taxes
|
2,592
|
3,430
|
||||||
Net Income
|
$
|
6,683
|
$
|
8,361
|
||||
|
||||||||
Net Income Per Common Share:
|
||||||||
Basic
|
$
|
0.85
|
$
|
1.06
|
||||
Diluted
|
$
|
0.85
|
$
|
1.06
|
||||
Average Common Shares Outstanding:
|
||||||||
Basic
|
7,886,232
|
7,862,719
|
||||||
Diluted
|
7,896,541
|
7,872,351
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
(Dollars in thousands) (Unaudited)
|
||||||||
|
Three Months Ended
June 30
|
|||||||
|
2014
|
2013
|
||||||
|
||||||||
Net income
|
$
|
3,233
|
$
|
4,210
|
||||
|
||||||||
Other comprehensive income (loss):
|
||||||||
|
||||||||
Unrealized gains (losses) on securities available for sale
|
2,422
|
(7,299
|
)
|
|||||
Income tax (expense) benefit
|
(848
|
)
|
2,554
|
|||||
|
||||||||
Reclassification adjustment for gains on securities
|
(150
|
)
|
(1
|
)
|
||||
Income tax expense
|
52
|
1
|
||||||
|
||||||||
Other comprehensive income (loss)
|
1,476
|
(4,745
|
)
|
|||||
|
||||||||
Comprehensive income (loss)
|
$
|
4,709
|
$
|
(535
|
)
|
|
Six Months Ended
June
|
|||||||
|
2014
|
2013
|
||||||
|
||||||||
Net income
|
$
|
6,683
|
$
|
8,361
|
||||
|
||||||||
Other comprehensive income (loss):
|
||||||||
|
||||||||
Unrealized gains (losses) on securities available for sale
|
4,231
|
(8,181
|
)
|
|||||
Income tax (expense) benefit
|
(1,481
|
)
|
2,863
|
|||||
|
||||||||
Reclassification adjustment for gains on securities
|
(189
|
)
|
(199
|
)
|
||||
Income tax expense
|
66
|
70
|
||||||
|
||||||||
Other comprehensive income (loss)
|
2,627
|
(5,447
|
)
|
|||||
|
||||||||
Comprehensive income
|
$
|
9,310
|
$
|
2,914
|
American National Bankshares Inc. and Subsidiaries
|
||||||||||||||||||||
Consolidated Statements of Changes in Shareholders' Equity
|
||||||||||||||||||||
(Dollars in thousands except per share data) (Unaudited)
|
||||||||||||||||||||
|
Common
Stock
|
Capital in
Excess of
Par Value
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Income
|
Total
Shareholders'
Equity
|
|||||||||||||||
|
||||||||||||||||||||
|
||||||||||||||||||||
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
|
||||||||||
|
||||||||||||||||||||
Balance, December 31, 2013
|
$
|
7,891
|
$
|
58,050
|
$
|
99,090
|
$
|
2,520
|
$
|
167,551
|
||||||||||
|
||||||||||||||||||||
Net income
|
-
|
-
|
6,683
|
-
|
6,683
|
|||||||||||||||
|
||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
2,627
|
2,627
|
|||||||||||||||
|
||||||||||||||||||||
Stock repurchased and retired
|
(70
|
)
|
(1,430
|
)
|
-
|
-
|
(1,500
|
)
|
||||||||||||
|
||||||||||||||||||||
Equity based compensation
|
19
|
324
|
-
|
-
|
343
|
|||||||||||||||
|
||||||||||||||||||||
Cash dividends declared, $0.46 per share
|
-
|
-
|
(3,621
|
)
|
-
|
(3,621
|
)
|
|||||||||||||
|
||||||||||||||||||||
Balance, June 30, 2014
|
$
|
7,840
|
$
|
56,944
|
$
|
102,152
|
$
|
5,147
|
$
|
172,083
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
Six Months Ended June 30, 2014 and 2013
|
||||||||
(Dollars in thousands) (Unaudited)
|
||||||||
|
2014
|
2013
|
||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$
|
6,683
|
$
|
8,361
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Provision for loan losses
|
150
|
294
|
||||||
Depreciation
|
857
|
854
|
||||||
Net accretion of acquisition accounting adjustments
|
(1,500
|
)
|
(4,050
|
)
|
||||
Core deposit intangible amortization
|
661
|
841
|
||||||
Net amortization (accretion) of securities
|
1,303
|
1,617
|
||||||
Net gain on sale or call of securities
|
(189
|
)
|
(199
|
)
|
||||
Gain on sale of loans held for sale
|
(426
|
)
|
(1,099
|
)
|
||||
Proceeds from sales of loans held for sale
|
34,344
|
58,268
|
||||||
Originations of loans held for sale
|
(31,276
|
)
|
(47,415
|
)
|
||||
Net gain on foreclosed real estate
|
(152
|
)
|
(139
|
)
|
||||
Valuation allowance on foreclosed real estate
|
46
|
294
|
||||||
Equity based compensation expense
|
343
|
293
|
||||||
Deferred income tax expense (benefit)
|
212
|
(1,874
|
)
|
|||||
Net change in interest receivable
|
168
|
(99
|
)
|
|||||
Net change in other assets
|
(1,070
|
)
|
1,619
|
|||||
Net change in interest payable
|
(20
|
)
|
(51
|
)
|
||||
Net change in other liabilities
|
(467
|
)
|
(53
|
)
|
||||
Net cash provided by operating activities
|
9,667
|
17,462
|
||||||
|
||||||||
Cash Flows from Investing Activities:
|
||||||||
Proceeds from sales of securities available for sale
|
6,477
|
2,627
|
||||||
Proceeds from maturities, calls and paydowns of securities available for sale
|
35,795
|
32,216
|
||||||
Purchases of securities available for sale
|
(42,939
|
)
|
(49,530
|
)
|
||||
Net change in restricted stock
|
(175
|
)
|
407
|
|||||
Net increase in loans
|
(17,197
|
)
|
(2,222
|
)
|
||||
Purchases of premises and equipment
|
(266
|
)
|
(580
|
)
|
||||
Proceeds from sales of foreclosed real estate
|
1,292
|
1,518
|
||||||
Net cash used in investing activities
|
(17,013
|
)
|
(15,564
|
)
|
||||
|
||||||||
Cash Flows from Financing Activities:
|
||||||||
Net change in demand, money market, and savings deposits
|
3,840
|
22,413
|
||||||
Net change in time deposits
|
(25,715
|
)
|
(3,477
|
)
|
||||
Net change in customer repurchase agreements
|
(1,058
|
)
|
(7,970
|
)
|
||||
Net change in other short-term borrowings
|
12,000
|
-
|
||||||
Net change in long-term borrowings
|
(38
|
)
|
(75
|
)
|
||||
Common stock dividends paid
|
(3,621
|
)
|
(3,619
|
)
|
||||
Repurchase of stock
|
(1,500
|
)
|
-
|
|||||
Proceeds from exercise of stock options
|
-
|
102
|
||||||
Net cash (used in) provided by financing activities
|
(16,092
|
)
|
7,374
|
|||||
|
||||||||
Net (Decrease) Increase in Cash and Cash Equivalents
|
(23,438
|
)
|
9,272
|
|||||
|
||||||||
Cash and Cash Equivalents at Beginning of Period
|
67,681
|
47,442
|
||||||
|
||||||||
Cash and Cash Equivalents at End of Period
|
$
|
44,243
|
$
|
56,714
|
|
June 30, 2014
|
|||||||||||||||
(in thousands)
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Estimated
Fair Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
Federal agencies and GSEs
|
$
|
80,585
|
$
|
233
|
$
|
149
|
$
|
80,669
|
||||||||
Mortgage-backed and CMOs
|
59,920
|
1,323
|
229
|
61,014
|
||||||||||||
State and municipal
|
189,003
|
8,373
|
133
|
197,243
|
||||||||||||
Corporate
|
9,664
|
69
|
58
|
9,675
|
||||||||||||
Equity securities
|
1,000
|
118
|
-
|
1,118
|
||||||||||||
Total securities available for sale
|
$
|
340,172
|
$
|
10,116
|
$
|
569
|
$
|
349,719
|
|
December 31, 2013
|
|||||||||||||||
(in thousands)
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Estimated
Fair Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
Federal agencies and GSEs
|
$
|
66,241
|
$
|
126
|
$
|
486
|
$
|
65,881
|
||||||||
Mortgage-backed and CMOs
|
69,168
|
1,085
|
645
|
69,608
|
||||||||||||
State and municipal
|
193,251
|
5,999
|
517
|
198,733
|
||||||||||||
Corporate
|
10,959
|
4
|
164
|
10,799
|
||||||||||||
Equity securities
|
1,000
|
103
|
-
|
1,103
|
||||||||||||
Total securities available for sale
|
$
|
340,619
|
$
|
7,317
|
$
|
1,812
|
$
|
346,124
|
(in thousands)
|
June 30,
|
December 31,
|
||||||
|
2014
|
2013
|
||||||
FRB stock
|
$
|
2,165
|
$
|
2,722
|
||||
FHLB stock
|
2,732
|
2,000
|
||||||
CBB Financial Corporation stock
|
101
|
101
|
||||||
Danville Community Development Corporation stock
|
66
|
66
|
||||||
Total restricted stock
|
$
|
5,064
|
$
|
4,889
|
|
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
|
$
|
33,328
|
$
|
149
|
$
|
13,801
|
$
|
32
|
$
|
19,527
|
$
|
117
|
||||||||||||
Mortgage-backed and CMOs
|
12,015
|
229
|
1,907
|
1
|
10,108
|
228
|
||||||||||||||||||
State and municipal
|
14,985
|
133
|
7,825
|
76
|
7,160
|
57
|
||||||||||||||||||
Corporate
|
2,783
|
58
|
-
|
-
|
2,783
|
58
|
||||||||||||||||||
Total
|
$
|
63,111
|
$
|
569
|
$
|
23,533
|
$
|
109
|
$
|
39,578
|
$
|
460
|
|
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
|
$
|
41,586
|
$
|
486
|
$
|
41,586
|
$
|
486
|
$
|
-
|
$
|
-
|
||||||||||||
Mortgage-backed and CMOs
|
23,916
|
645
|
19,042
|
577
|
4,874
|
68
|
||||||||||||||||||
State and municipal
|
33,192
|
517
|
29,732
|
462
|
3,460
|
55
|
||||||||||||||||||
Corporate
|
7,347
|
164
|
7,347
|
164
|
-
|
-
|
||||||||||||||||||
Total
|
$
|
106,041
|
$
|
1,812
|
$
|
97,707
|
$
|
1,689
|
$
|
8,334
|
$
|
123
|
(in thousands)
|
June 30, 2014
|
December 31, 2013
|
||||||
|
||||||||
Commercial
|
$
|
125,163
|
$
|
122,553
|
||||
Commercial real estate:
|
||||||||
Construction and land development
|
50,856
|
41,822
|
||||||
Commercial real estate
|
366,722
|
364,616
|
||||||
Residential real estate:
|
||||||||
Residential
|
175,387
|
171,917
|
||||||
Home equity
|
89,725
|
87,797
|
||||||
Consumer
|
5,204
|
5,966
|
||||||
Total loans
|
$
|
813,057
|
$
|
794,671
|
(in thousands)
|
June 30, 2014
|
December 31, 2013
|
||||||
Outstanding principal balance
|
$
|
101,006
|
$
|
134,099
|
||||
Carrying amount
|
93,053
|
124,828
|
(in thousands)
|
June 30, 2014
|
December 31, 2013
|
||||||
Outstanding principal balance
|
$
|
19,241
|
$
|
21,014
|
||||
Carrying amount
|
15,372
|
16,644
|
(in thousands)
|
Accretable Discount
|
|||
Balance at December 31, 2013
|
$
|
2,046
|
||
Accretion
|
(676
|
)
|
||
Reclassification from nonaccretable difference
|
462
|
|||
Balance at June 30, 2014
|
$
|
1,832
|
|
||||||||||||||||||||||||||||
(in thousands)
|
30- 59 Days
Past Due
|
60-89 Days
Past Due
|
90 Days +
Past Due
and Still
Accruing
|
Non-
Accrual
Loans
|
Total
Past
Due
|
Current
|
Total
Loans
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Commercial
|
$
|
2
|
$
|
20
|
$
|
-
|
$
|
17
|
$
|
39
|
$
|
125,124
|
$
|
125,163
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Construction and land development
|
-
|
120
|
-
|
306
|
426
|
50,430
|
50,856
|
|||||||||||||||||||||
Commercial real estate
|
-
|
-
|
-
|
3,417
|
3,417
|
363,305
|
366,722
|
|||||||||||||||||||||
Residential:
|
||||||||||||||||||||||||||||
Residential
|
395
|
58
|
-
|
1,039
|
1,492
|
173,895
|
175,387
|
|||||||||||||||||||||
Home equity
|
-
|
-
|
-
|
440
|
440
|
89,285
|
89,725
|
|||||||||||||||||||||
Consumer
|
6
|
-
|
-
|
5
|
11
|
5,193
|
5,204
|
|||||||||||||||||||||
Total
|
$
|
403
|
$
|
198
|
$
|
-
|
$
|
5,224
|
$
|
5,825
|
$
|
807,232
|
$
|
813,057
|
(in thousands)
|
30- 59 Days
Past Due
|
60-89 Days
Past Due
|
90 Days +
Past Due
and Still
Accruing
|
Non-
Accrual
Loans
|
Total
Past
Due
|
Current
|
Total
Loans
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Commercial
|
$
|
27
|
$
|
-
|
$
|
-
|
$
|
11
|
$
|
38
|
$
|
122,515
|
$
|
122,553
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Construction and land development
|
-
|
51
|
-
|
877
|
928
|
40,894
|
41,822
|
|||||||||||||||||||||
Commercial real estate
|
667
|
-
|
-
|
2,879
|
3,546
|
361,070
|
364,616
|
|||||||||||||||||||||
Residential:
|
||||||||||||||||||||||||||||
Residential
|
642
|
202
|
-
|
880
|
1,724
|
170,193
|
171,917
|
|||||||||||||||||||||
Home equity
|
109
|
18
|
-
|
424
|
551
|
87,246
|
87,797
|
|||||||||||||||||||||
Consumer
|
21
|
1
|
-
|
-
|
22
|
5,944
|
5,966
|
|||||||||||||||||||||
Total
|
$
|
1,466
|
$
|
272
|
$
|
-
|
$
|
5,071
|
$
|
6,809
|
$
|
787,862
|
$
|
794,671
|
(in thousands)
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
24
|
$
|
24
|
$
|
-
|
$
|
16
|
$
|
1
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
298
|
338
|
-
|
609
|
-
|
|||||||||||||||
Commercial real estate
|
1,005
|
1,036
|
-
|
884
|
4
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
880
|
889
|
-
|
891
|
-
|
|||||||||||||||
Home equity
|
434
|
434
|
-
|
421
|
-
|
|||||||||||||||
Consumer
|
5
|
5
|
-
|
4
|
-
|
|||||||||||||||
|
$
|
2,646
|
$
|
2,726
|
$
|
-
|
$
|
2,825
|
$
|
5
|
||||||||||
With a related allowance recorded:
|
||||||||||||||||||||
Commercial
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
600
|
600
|
22
|
604
|
16
|
|||||||||||||||
Commercial real estate
|
2,204
|
2,224
|
616
|
2,228
|
4
|
|||||||||||||||
Residential
|
||||||||||||||||||||
Residential
|
4
|
4
|
1
|
4
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
17
|
17
|
3
|
17
|
1
|
|||||||||||||||
|
$
|
2,825
|
$
|
2,845
|
$
|
642
|
$
|
2,853
|
$
|
21
|
||||||||||
Total:
|
||||||||||||||||||||
Commercial
|
$
|
24
|
$
|
24
|
$
|
-
|
$
|
16
|
$
|
1
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
898
|
938
|
22
|
1,213
|
16
|
|||||||||||||||
Commercial real estate
|
3,209
|
3,260
|
616
|
3,112
|
8
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
884
|
893
|
1
|
895
|
-
|
|||||||||||||||
Home equity
|
434
|
434
|
-
|
421
|
-
|
|||||||||||||||
Consumer
|
22
|
22
|
3
|
21
|
1
|
|||||||||||||||
|
$
|
5,471
|
$
|
5,571
|
$
|
642
|
$
|
5,678
|
$
|
26
|
(in thousands)
|
Recorded
Investment
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Interest
Income
Recognized
|
|||||||||||||||
With no related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
19
|
$
|
19
|
$
|
-
|
$
|
20
|
$
|
1
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
18
|
18
|
-
|
261
|
4
|
|||||||||||||||
Commercial real estate
|
936
|
936
|
-
|
950
|
13
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
880
|
888
|
-
|
1,200
|
11
|
|||||||||||||||
Home equity
|
424
|
424
|
-
|
433
|
-
|
|||||||||||||||
Consumer
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
$
|
2,277
|
$
|
2,285
|
$
|
-
|
$
|
2,864
|
$
|
29
|
||||||||||
With a related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
1,468
|
1,507
|
68
|
1,551
|
33
|
|||||||||||||||
Commercial real estate
|
2,266
|
2,264
|
488
|
1,198
|
7
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
1,198
|
-
|
-
|
-
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
18
|
18
|
3
|
19
|
1
|
|||||||||||||||
|
$
|
3,752
|
$
|
3,789
|
$
|
559
|
$
|
2,768
|
$
|
41
|
||||||||||
Total:
|
||||||||||||||||||||
Commercial
|
$
|
19
|
$
|
19
|
$
|
-
|
$
|
20
|
$
|
1
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
1,486
|
1,525
|
68
|
1,812
|
37
|
|||||||||||||||
Commercial real estate
|
3,202
|
3,200
|
488
|
2,148
|
20
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
880
|
888
|
-
|
1,200
|
11
|
|||||||||||||||
Home equity
|
424
|
424
|
-
|
433
|
-
|
|||||||||||||||
Consumer
|
18
|
18
|
3
|
19
|
1
|
|||||||||||||||
|
$
|
6,029
|
$
|
6,074
|
$
|
559
|
$
|
5,632
|
$
|
70
|
|
Loans Modified as a TDR for the
Three Months Ended June 30, 2014
|
|||||||||||
(dollars in thousands)
|
Number of
Contracts
|
Pre-Modification
Outstanding Recorded
Investment
|
Post-Modification
Outstanding Recorded
Investment
|
|||||||||
Commercial
|
-
|
$
|
-
|
$
|
-
|
|||||||
Commercial real estate
|
1
|
182
|
182
|
|||||||||
Construction and land development
|
-
|
-
|
-
|
|||||||||
Home Equity
|
1
|
8
|
8
|
|||||||||
Residential real estate
|
2
|
117
|
117
|
|||||||||
Consumer
|
1
|
4
|
4
|
|||||||||
Total
|
5
|
$
|
311
|
$
|
311
|
|
Loans Modified as a TDR for the
Six Months Ended June 30, 2014
|
|||||||||||
(dollars in thousands)
|
Number of
Contracts
|
Pre-Modification
Outstanding Recorded
Investment
|
Post-Modification
Outstanding Recorded
Investment
|
|||||||||
Commercial
|
-
|
$
|
-
|
$
|
-
|
|||||||
Commercial real estate
|
1
|
182
|
182
|
|||||||||
Construction and land development
|
-
|
-
|
-
|
|||||||||
Home Equity
|
1
|
8
|
8
|
|||||||||
Residential real estate
|
2
|
117
|
117
|
|||||||||
Consumer
|
1
|
4
|
4
|
|||||||||
Total
|
5
|
$
|
311
|
$
|
311
|
|
Commercial
|
Commercial
Real Estate
Construction
|
Commercial
Real Estate
Other
|
Residential
|
Home
Equity
|
|||||||||||||||
|
||||||||||||||||||||
Pass
|
$
|
123,824
|
$
|
45,033
|
$
|
357,138
|
$
|
163,897
|
$
|
87,613
|
||||||||||
Special Mention
|
1,294
|
826
|
4,526
|
8,103
|
1,414
|
|||||||||||||||
Substandard
|
45
|
4,997
|
5,058
|
3,387
|
698
|
|||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
125,163
|
$
|
50,856
|
$
|
366,722
|
$
|
175,387
|
$
|
89,725
|
|
Consumer
|
|||
|
||||
Performing
|
$
|
5,199
|
||
Nonperforming
|
5
|
|||
Total
|
$
|
5,204
|
|
Commercial
|
Commercial
Real Estate
Construction
|
Commercial
Real Estate
Other
|
Residential
|
Home
Equity
|
|||||||||||||||
|
||||||||||||||||||||
Pass
|
$
|
121,033
|
$
|
35,563
|
$
|
351,801
|
$
|
158,478
|
$
|
85,163
|
||||||||||
Special Mention
|
1,500
|
1,005
|
6,795
|
8,242
|
1,650
|
|||||||||||||||
Substandard
|
20
|
5,254
|
6,020
|
5,197
|
984
|
|||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
122,553
|
$
|
41,822
|
$
|
364,616
|
$
|
171,917
|
$
|
87,797
|
|
Consumer
|
|||
|
||||
Performing
|
$
|
5,966
|
||
Nonperforming
|
-
|
|||
Total
|
$
|
5,966
|
(in thousands)
|
Six Months Ended
June 30, 2014
|
Year Ended
December 31, 2013
|
Six Months Ended
June 30, 2013
|
|||||||||
|
||||||||||||
Allowance for Loan Losses
|
||||||||||||
Balance, beginning of period
|
$
|
12,600
|
$
|
12,118
|
$
|
12,118
|
||||||
Provision for loan losses
|
150
|
294
|
294
|