x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED September 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 (Do not check if a smaller reporting company)
|
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.
|
Legal Proceedings
|
44
|
|
|
|
|
|
Item 1A.
|
Risk Factors
|
44
|
|
|
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
44
|
|
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
44
|
|
|
|
|
|
Item 4.
|
Mine Safety Disclosures
|
44
|
|
|
|
|
|
Item 5.
|
Other Information
|
44
|
|
|
|
|
|
Item 6.
|
Exhibits
|
44
|
|
|
|
|
SIGNATURES
|
45
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
Consolidated Balance Sheets
|
||||||||
(Dollars in thousands, except share data)
|
||||||||
Assets
|
(Unaudited)
September 30, 2014
|
(Audited)
December 31, 2013
|
||||||
Cash and due from banks
|
$
|
22,699
|
$
|
19,808
|
||||
Interest-bearing deposits in other banks
|
58,278
|
47,873
|
||||||
|
||||||||
Securities available for sale, at fair value
|
328,534
|
346,124
|
||||||
Restricted stock, at cost
|
4,529
|
4,889
|
||||||
Loans held for sale
|
811
|
2,760
|
||||||
|
||||||||
Loans, net of unearned income
|
816,588
|
794,671
|
||||||
Less allowance for loan losses
|
(12,620
|
)
|
(12,600
|
)
|
||||
Net loans
|
803,968
|
782,071
|
||||||
|
||||||||
Premises and equipment, net
|
23,085
|
23,674
|
||||||
Other real estate owned, net
|
2,364
|
3,422
|
||||||
Goodwill
|
39,043
|
39,043
|
||||||
Core deposit intangibles, net
|
2,271
|
3,159
|
||||||
Bank owned life insurance
|
15,044
|
14,746
|
||||||
Accrued interest receivable and other assets
|
18,531
|
19,943
|
||||||
Total assets
|
$
|
1,319,157
|
$
|
1,307,512
|
||||
|
||||||||
Liabilities
|
||||||||
Liabilities:
|
||||||||
Demand deposits -- noninterest bearing
|
$
|
244,469
|
$
|
229,347
|
||||
Demand deposits -- interest bearing
|
185,982
|
167,736
|
||||||
Money market deposits
|
173,192
|
185,270
|
||||||
Savings deposits
|
88,226
|
85,724
|
||||||
Time deposits
|
359,191
|
389,598
|
||||||
Total deposits
|
1,051,060
|
1,057,675
|
||||||
|
||||||||
|
||||||||
Customer repurchase agreements
|
51,945
|
39,478
|
||||||
Long-term borrowings
|
9,930
|
9,951
|
||||||
Trust preferred capital notes
|
27,495
|
27,419
|
||||||
Accrued interest payable and other liabilities
|
5,562
|
5,438
|
||||||
Total liabilities
|
1,145,992
|
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, 7,843,454 shares outstanding at September 30, 2014 and 7,890,697 shares outstanding at December 31, 2013
|
7,843
|
7,891
|
||||||
Capital in excess of par value
|
57,087
|
58,050
|
||||||
Retained earnings
|
103,515
|
99,090
|
||||||
Accumulated other comprehensive income, net
|
4,720
|
2,520
|
||||||
Total shareholders' equity
|
173,165
|
167,551
|
||||||
Total liabilities and shareholders' equity
|
$
|
1,319,157
|
$
|
1,307,512
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
(Dollars in thousands, except share and per share data) (Unaudited)
|
||||||||
|
Three Months Ended
September 30,
|
|||||||
|
2014
|
2013
|
||||||
Interest and Dividend Income:
|
||||||||
Interest and fees on loans
|
$
|
9,864
|
$
|
11,100
|
||||
Interest and dividends on securities:
|
||||||||
Taxable
|
918
|
845
|
||||||
Tax-exempt
|
966
|
1,056
|
||||||
Dividends
|
72
|
67
|
||||||
Other interest income
|
32
|
38
|
||||||
Total interest and dividend income
|
11,852
|
13,106
|
||||||
|
||||||||
Interest Expense:
|
||||||||
Interest on deposits
|
1,120
|
1,338
|
||||||
Interest on short-term borrowings
|
4
|
3
|
||||||
Interest on long-term borrowings
|
82
|
82
|
||||||
Interest on trust preferred capital notes
|
186
|
190
|
||||||
Total interest expense
|
1,392
|
1,613
|
||||||
|
||||||||
Net Interest Income
|
10,460
|
11,493
|
||||||
Provision for Loan Losses
|
-
|
-
|
||||||
|
||||||||
Net Interest Income After Provision for Loan Losses
|
10,460
|
11,493
|
||||||
|
||||||||
Noninterest Income:
|
||||||||
Trust fees
|
992
|
1,077
|
||||||
Service charges on deposit accounts
|
441
|
452
|
||||||
Other fees and commissions
|
479
|
471
|
||||||
Mortgage banking income
|
342
|
464
|
||||||
Securities gains, net
|
315
|
4
|
||||||
Other
|
412
|
299
|
||||||
Total noninterest income
|
2,981
|
2,767
|
||||||
|
||||||||
Noninterest Expense:
|
||||||||
Salaries
|
3,714
|
3,610
|
||||||
Employee benefits
|
799
|
856
|
||||||
Occupancy and equipment
|
933
|
933
|
||||||
FDIC assessment
|
157
|
163
|
||||||
Bank franchise tax
|
216
|
187
|
||||||
Core deposit intangible amortization
|
227
|
330
|
||||||
Data processing
|
361
|
305
|
||||||
Software
|
248
|
198
|
||||||
Foreclosed real estate, net
|
141
|
245
|
||||||
Merger related expense
|
268
|
-
|
||||||
Other
|
1,763
|
1,628
|
||||||
Total noninterest expense
|
8,827
|
8,455
|
||||||
Income Before Income Taxes
|
4,614
|
5,805
|
||||||
Income Taxes
|
1,446
|
1,562
|
||||||
Net Income
|
$
|
3,168
|
$
|
4,243
|
||||
|
||||||||
Net Income Per Common Share:
|
||||||||
Basic
|
$
|
0.40
|
$
|
0.54
|
||||
Diluted
|
$
|
0.40
|
$
|
0.54
|
||||
Average Common Shares Outstanding:
|
||||||||
Basic
|
7,841,078
|
7,877,901
|
||||||
Diluted
|
7,851,735
|
7,892,015
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
Consolidated Statements of Income
|
||||||||
(Dollars in thousands, except share and per share data) (Unaudited)
|
||||||||
|
September 30
|
|||||||
|
2014
|
2013
|
||||||
Interest and Dividend Income:
|
||||||||
Interest and fees on loans
|
$
|
29,398
|
$
|
33,853
|
||||
Interest and dividends on securities:
|
||||||||
Taxable
|
2,850
|
2,574
|
||||||
Tax-exempt
|
3,017
|
3,153
|
||||||
Dividends
|
221
|
176
|
||||||
Other interest income
|
100
|
106
|
||||||
Total interest and dividend income
|
35,586
|
39,862
|
||||||
|
||||||||
Interest Expense:
|
||||||||
Interest on deposits
|
3,510
|
4,143
|
||||||
Interest on short-term borrowings
|
8
|
38
|
||||||
Interest on long-term borrowings
|
243
|
246
|
||||||
Interest on trust preferred capital notes
|
555
|
567
|
||||||
Total interest expense
|
4,316
|
4,994
|
||||||
|
||||||||
Net Interest Income
|
31,270
|
34,868
|
||||||
Provision for Loan Losses
|
150
|
294
|
||||||
|
||||||||
Net Interest Income After Provision for Loan Losses
|
31,120
|
34,574
|
||||||
|
||||||||
Noninterest Income:
|
||||||||
Trust fees
|
3,131
|
2,609
|
||||||
Service charges on deposit accounts
|
1,285
|
1,290
|
||||||
Other fees and commissions
|
1,416
|
1,393
|
||||||
Mortgage banking income
|
880
|
1,713
|
||||||
Securities gains, net
|
504
|
203
|
||||||
Other
|
1,168
|
1,015
|
||||||
Total noninterest income
|
8,384
|
8,223
|
||||||
|
||||||||
Noninterest Expense:
|
||||||||
Salaries
|
10,890
|
10,552
|
||||||
Employee benefits
|
2,621
|
2,622
|
||||||
Occupancy and equipment
|
2,779
|
2,721
|
||||||
FDIC assessment
|
486
|
485
|
||||||
Bank franchise tax
|
669
|
559
|
||||||
Core deposit intangible amortization
|
888
|
1,171
|
||||||
Data processing
|
1,054
|
892
|
||||||
Software
|
745
|
659
|
||||||
Foreclosed real estate, net
|
148
|
681
|
||||||
Merger related expense
|
268
|
-
|
||||||
Other
|
5,067
|
4,859
|
||||||
Total noninterest expense
|
25,615
|
25,201
|
||||||
Income Before Income Taxes
|
13,889
|
17,596
|
||||||
Income Taxes
|
4,038
|
4,992
|
||||||
Net Income
|
$
|
9,851
|
$
|
12,604
|
||||
|
||||||||
Net Income Per Common Share:
|
||||||||
Basic
|
$
|
1.25
|
$
|
1.60
|
||||
Diluted
|
$
|
1.25
|
$
|
1.60
|
||||
Average Common Shares Outstanding:
|
||||||||
Basic
|
7,871,016
|
7,867,835
|
||||||
Diluted
|
7,881,441
|
7,878,961
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
(Dollars in thousands) (Unaudited)
|
||||||||
|
Three Months Ended
September 30,
|
|||||||
|
2014
|
2013
|
||||||
|
||||||||
Net income
|
$
|
3,168
|
$
|
4,243
|
||||
|
||||||||
Other comprehensive income (loss):
|
||||||||
|
||||||||
Unrealized gains (losses) on securities available for sale
|
(343
|
)
|
193
|
|||||
Income tax (expense) benefit
|
121
|
(67
|
)
|
|||||
|
||||||||
Reclassification adjustment for gains on securities
|
(315
|
)
|
(4
|
)
|
||||
Income tax expense
|
110
|
1
|
||||||
|
||||||||
Other comprehensive income (loss)
|
(427
|
)
|
123
|
|||||
|
||||||||
Comprehensive income
|
$
|
2,741
|
$
|
4,366
|
|
Nine Months Ended
September 30,
|
|||||||
|
2014
|
2013
|
||||||
|
||||||||
Net income
|
$
|
9,851
|
$
|
12,604
|
||||
|
||||||||
Other comprehensive income (loss):
|
||||||||
|
||||||||
Unrealized gains (losses) on securities available for sale
|
3,888
|
(7,988
|
)
|
|||||
Income tax (expense) benefit
|
(1,360
|
)
|
2,796
|
|||||
|
||||||||
Reclassification adjustment for gains on securities
|
(504
|
)
|
(203
|
)
|
||||
Income tax expense
|
176
|
71
|
||||||
|
||||||||
Other comprehensive income (loss)
|
2,200
|
(5,324
|
)
|
|||||
|
||||||||
Comprehensive income
|
$
|
12,051
|
$
|
7,280
|
American National Bankshares Inc. and Subsidiaries
|
||||||||||||||||||||
Nine Months Ended September 30, 2014 and 2013
|
||||||||||||||||||||
(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
|
-
|
-
|
12,604
|
-
|
12,604
|
|||||||||||||||
|
||||||||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
(5,324
|
)
|
(5,324
|
)
|
|||||||||||||
|
||||||||||||||||||||
Stock options exercised
|
17
|
292
|
-
|
-
|
309
|
|||||||||||||||
|
||||||||||||||||||||
Equity based compensation
|
22
|
402
|
-
|
-
|
424
|
|||||||||||||||
|
||||||||||||||||||||
Cash dividends declared, $0.69 per share
|
-
|
-
|
(5,433
|
)
|
-
|
(5,433
|
)
|
|||||||||||||
|
||||||||||||||||||||
Balance, September 30, 2013
|
$
|
7,886
|
$
|
57,905
|
$
|
97,762
|
$
|
2,273
|
$
|
165,826
|
||||||||||
|
||||||||||||||||||||
Balance, December 31, 2013
|
$
|
7,891
|
$
|
58,050
|
$
|
99,090
|
$
|
2,520
|
$
|
167,551
|
||||||||||
|
||||||||||||||||||||
Net income
|
-
|
-
|
9,851
|
-
|
9,851
|
|||||||||||||||
|
||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
-
|
2,200
|
2,200
|
|||||||||||||||
|
||||||||||||||||||||
Stock repurchased and retired
|
(70
|
)
|
(1,438
|
)
|
-
|
-
|
(1,508
|
)
|
||||||||||||
|
||||||||||||||||||||
Equity based compensation
|
22
|
475
|
-
|
-
|
497
|
|||||||||||||||
|
||||||||||||||||||||
Cash dividends declared, $0.69 per share
|
-
|
-
|
(5,426
|
)
|
-
|
(5,426
|
)
|
|||||||||||||
|
||||||||||||||||||||
Balance, September 30, 2014
|
$
|
7,843
|
$
|
57,087
|
$
|
103,515
|
$
|
4,720
|
$
|
173,165
|
American National Bankshares Inc. and Subsidiaries
|
||||||||
Nine Months Ended September 30, 2014 and 2013
|
||||||||
(Dollars in thousands) (Unaudited)
|
||||||||
|
2014
|
2013
|
||||||
Cash Flows from Operating Activities:
|
||||||||
Net income
|
$
|
9,851
|
$
|
12,604
|
||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Provision for loan losses
|
150
|
294
|
||||||
Depreciation
|
1,274
|
1,284
|
||||||
Net accretion of acquisition accounting adjustments
|
(2,064
|
)
|
(5,809
|
)
|
||||
Core deposit intangible amortization
|
888
|
1,171
|
||||||
Net amortization of securities
|
1,916
|
2,430
|
||||||
Net gain on sale or call of securities
|
(504
|
)
|
(203
|
)
|
||||
Gain on sale of loans held for sale
|
(686
|
)
|
(1,466
|
)
|
||||
Proceeds from sales of loans held for sale
|
40,813
|
78,936
|
||||||
Originations of loans held for sale
|
(38,178
|
)
|
(67,537
|
)
|
||||
Net gain on foreclosed real estate
|
(100
|
)
|
(86
|
)
|
||||
Valuation allowance on foreclosed real estate
|
46
|
327
|
||||||
Equity based compensation expense
|
497
|
424
|
||||||
Deferred income tax expense (benefit)
|
396
|
(1,388
|
)
|
|||||
Net change in interest receivable
|
(916
|
)
|
107
|
|||||
Net change in other assets
|
450
|
2,529
|
||||||
Net change in interest payable
|
(29
|
)
|
(100
|
)
|
||||
Net change in other liabilities
|
153
|
537
|
||||||
Net cash provided by operating activities
|
13,957
|
24,054
|
||||||
|
||||||||
Cash Flows from Investing Activities:
|
||||||||
Proceeds from sales of securities available for sale
|
13,667
|
2,627
|
||||||
Proceeds from maturities, calls and paydowns of securities available for sale
|
52,901
|
41,961
|
||||||
Purchases of securities available for sale
|
(47,006
|
)
|
(67,378
|
)
|
||||
Net change in restricted stock
|
360
|
402
|
||||||
Net increase in loans
|
(20,276
|
)
|
(5,943
|
)
|
||||
Purchases of premises and equipment
|
(685
|
)
|
(723
|
)
|
||||
Proceeds from sales of foreclosed real estate
|
1,498
|
3,286
|
||||||
Net cash provided by (used in) investing activities
|
459
|
(25,768
|
)
|
|||||
|
||||||||
Cash Flows from Financing Activities:
|
||||||||
Net change in demand, money market, and savings deposits
|
23,792
|
50,700
|
||||||
Net change in time deposits
|
(30,407
|
)
|
(7,006
|
)
|
||||
Net change in customer repurchase agreements
|
12,467
|
(5,916
|
)
|
|||||
Net change in long-term borrowings
|
(38
|
)
|
(113
|
)
|
||||
Common stock dividends paid
|
(5,426
|
)
|
(5,433
|
)
|
||||
Repurchase of stock
|
(1,508
|
)
|
-
|
|||||
Proceeds from exercise of stock options
|
-
|
309
|
||||||
Net cash (used in) provided by financing activities
|
(1,120
|
)
|
32,541
|
|||||
|
||||||||
Net Increase in Cash and Cash Equivalents
|
13,296
|
30,827
|
||||||
|
||||||||
Cash and Cash Equivalents at Beginning of Period
|
67,681
|
47,442
|
||||||
|
||||||||
Cash and Cash Equivalents at End of Period
|
$
|
80,977
|
$
|
78,269
|
|
September 30, 2014
|
|||||||||||||||
(in thousands)
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Estimated
Fair Value
|
||||||||||||
Securities available for sale:
|
||||||||||||||||
Federal agencies and GSEs
|
$
|
69,911
|
$
|
177
|
$
|
145
|
$
|
69,943
|
||||||||
Mortgage-backed and CMOs
|
59,916
|
1,197
|
241
|
60,872
|
||||||||||||
State and municipal
|
180,340
|
7,985
|
128
|
188,197
|
||||||||||||
Corporate
|
8,478
|
13
|
82
|
8,409
|
||||||||||||
Equity securities
|
1,000
|
113
|
-
|
1,113
|
||||||||||||
Total securities available for sale
|
$
|
319,645
|
$
|
9,485
|
$
|
596
|
$
|
328,534
|
|
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)
|
September 30,
|
December 31,
|
||||||
|
2014
|
2013
|
||||||
FRB stock
|
$
|
1,625
|
$
|
2,722
|
||||
FHLB stock
|
2,737
|
2,000
|
||||||
CBB Financial Corporation stock
|
101
|
101
|
||||||
Danville Community Development Corporation stock
|
66
|
66
|
||||||
Total restricted stock
|
$
|
4,529
|
$
|
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
|
$
|
30,126
|
$
|
145
|
$
|
10,613
|
$
|
30
|
$
|
19,513
|
$
|
115
|
||||||||||||
Mortgage-backed and CMOs
|
14,362
|
241
|
8,315
|
28
|
6,047
|
213
|
||||||||||||||||||
State and municipal
|
14,539
|
128
|
8,217
|
66
|
6,322
|
62
|
||||||||||||||||||
Corporate
|
5,039
|
82
|
2,285
|
11
|
2,754
|
71
|
||||||||||||||||||
Total
|
$
|
64,066
|
$
|
596
|
$
|
29,430
|
$
|
135
|
$
|
34,636
|
$
|
461
|
|
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)
|
September 30, 2014
|
December 31, 2013
|
||||||
|
||||||||
Commercial
|
$
|
126,437
|
$
|
122,553
|
||||
Commercial real estate:
|
||||||||
Construction and land development
|
47,060
|
41,822
|
||||||
Commercial real estate
|
371,743
|
364,616
|
||||||
Residential real estate:
|
||||||||
Residential
|
175,091
|
171,917
|
||||||
Home equity
|
90,952
|
87,797
|
||||||
Consumer
|
5,305
|
5,966
|
||||||
Total loans
|
$
|
816,588
|
$
|
794,671
|
(in thousands)
|
September 30, 2014
|
December 31, 2013
|
||||||
Outstanding principal balance
|
$
|
92,092
|
$
|
134,099
|
||||
Carrying amount
|
84,711
|
124,828
|
(in thousands)
|
September 30, 2014
|
December 31, 2013
|
||||||
Outstanding principal balance
|
$
|
18,780
|
$
|
21,014
|
||||
Carrying amount
|
14,847
|
16,644
|
(in thousands)
|
Accretable Discount
|
|||
Balance at December 31, 2013
|
$
|
2,046
|
||
Accretion
|
(862
|
)
|
||
Reclassification from nonaccretable difference
|
443
|
|||
Balance at September 30, 2014
|
$
|
1,627
|
|
||||||||||||||||||||||||||||
(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
|
$
|
2
|
$
|
126,435
|
$
|
126,437
|
||||||||||||||
Commercial real estate:
|
||||||||||||||||||||||||||||
Construction and land development
|
-
|
-
|
-
|
290
|
290
|
46,770
|
47,060
|
|||||||||||||||||||||
Commercial real estate
|
-
|
-
|
-
|
3,399
|
3,399
|
368,344
|
371,743
|
|||||||||||||||||||||
Residential:
|
||||||||||||||||||||||||||||
Residential
|
389
|
6
|
-
|
590
|
985
|
174,106
|
175,091
|
|||||||||||||||||||||
Home equity
|
205
|
-
|
-
|
211
|
416
|
90,536
|
90,952
|
|||||||||||||||||||||
Consumer
|
2
|
-
|
-
|
2
|
4
|
5,301
|
5,305
|
|||||||||||||||||||||
Total
|
$
|
596
|
$
|
6
|
$
|
-
|
$
|
4,494
|
$
|
5,096
|
$
|
811,492
|
$
|
816,588
|
(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
|
$
|
9
|
$
|
9
|
$
|
-
|
$
|
14
|
$
|
1
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
291
|
333
|
-
|
504
|
-
|
|||||||||||||||
Commercial real estate
|
984
|
990
|
-
|
919
|
-
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
511
|
523
|
-
|
768
|
-
|
|||||||||||||||
Home equity
|
205
|
205
|
-
|
350
|
-
|
|||||||||||||||
Consumer
|
2
|
2
|
-
|
3
|
-
|
|||||||||||||||
|
$
|
2,002
|
$
|
2,062
|
$
|
-
|
$
|
2,558
|
$
|
1
|
||||||||||
With a related allowance recorded:
|
||||||||||||||||||||
Commercial
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
582
|
582
|
11
|
597
|
25
|
|||||||||||||||
Commercial real estate
|
2,202
|
2,229
|
631
|
2,219
|
13
|
|||||||||||||||
Residential
|
||||||||||||||||||||
Residential
|
4
|
4
|
1
|
4
|
-
|
|||||||||||||||
Home equity
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Consumer
|
16
|
16
|
3
|
17
|
1
|
|||||||||||||||
|
$
|
2,804
|
$
|
2,831
|
$
|
646
|
$
|
2,837
|
$
|
39
|
||||||||||
Total:
|
||||||||||||||||||||
Commercial
|
$
|
9
|
$
|
9
|
$
|
-
|
$
|
14
|
$
|
1
|
||||||||||
Commercial real estate:
|
||||||||||||||||||||
Construction and land development
|
873
|
915
|
11
|
1,101
|
25
|
|||||||||||||||
Commercial real estate
|
3,186
|
3,219
|
631
|
3,138
|
13
|
|||||||||||||||
Residential:
|
||||||||||||||||||||
Residential
|
515
|
527
|
1
|
772
|
-
|
|||||||||||||||
Home equity
|
205
|
205
|
-
|
350
|
-
|
|||||||||||||||
Consumer
|
18
|
18
|
3
|
20
|
1
|
|||||||||||||||
|
$
|
4,806
|
$
|
4,893
|
$
|
646
|
$
|
5,395
|
$
|
40
|
(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
Nine Months Ended September 30, 2014
|
|||||||||||
(dollars in thousands)
|
Number of
Contracts
|
Pre-Modification
Outstanding Recorded
Investment
|
Post-Modification
Outstanding Recorded
Investment
|
|||||||||
Commercial
|
-
|
$
|
-
|
$
|
-
|
|||||||
Commercial real estate
|
1
|
182
|
179
|
|||||||||
Construction and land development
|
-
|
-
|
-
|
|||||||||
Home Equity
|
1
|
8
|
8
|
|||||||||
Residential real estate
|
2
|
121
|
115
|
|||||||||
Consumer
|
-
|
-
|
-
|
|||||||||
Total
|
4
|
$
|
311
|
$
|
302
|
|
Commercial
|
Commercial
Real Estate
Construction
|
Commercial
Real Estate
Other
|
Residential
|
Home
Equity
|
|||||||||||||||
|
||||||||||||||||||||
Pass
|
$
|
124,768
|
$
|
41,573
|
$
|
361,955
|
$
|
164,460
|
$
|
88,773
|
||||||||||
Special Mention
|
1,659
|
624
|
5,400
|
7,484
|
1,624
|
|||||||||||||||
Substandard
|
10
|
4,863
|
4,388
|
3,147
|
555
|
|||||||||||||||
Doubtful
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
Total
|
$
|
126,437
|
$
|
47,060
|
$
|
371,743
|
$
|
175,091
|
$
|
90,952
|
|
Consumer
|
|||
|
||||
Performing
|
$
|
5,303
|
||
Nonperforming
|
2
|
|||
Total
|
$
|
5,305
|
|
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)
|
Nine Months Ended
September 30, 2014
|
Year Ended
December 31, 2013
|
Nine Months Ended
September 30, 2013
|
|||||||||
|
||||||||||||
Allowance for Loan Losses
|
||||||||||||
Balance, beginning of period
|
$
|
12,600
|
$
|
12,118
|
$
|
12,118
|
||||||
Provision for loan losses
|
150
|
294
|
294
|
|||||||||
Charge-offs
|
(398
|
)
|
(837
|
)
|
(629
|
)
|
||||||
Recoveries
|
268
|
1,025
|
901
|
|||||||||
Balance, end of period
|
$
|
12,620
|
$
|
12,600
|
$
|
12,684
|
||||||
|
||||||||||||
Reserve for Unfunded Lending Commitments
|
||||||||||||
Balance, beginning of period
|
$
|
210
|
$
|
201
|
$
|
201
|
||||||
Provision for (recovery of) loan losses
|
(55
|
)
|
9
|