SOURCE: American National Bankshares Inc.

July 27, 2010 17:04 ET

American National Bankshares Inc. Reports Second Quarter 2010 Earnings and Announces Third Quarter Cash Dividend

DANVILLE, VA--(Marketwire - July 27, 2010) - American National Bankshares Inc. (NASDAQ: AMNB)

--  Q2 net income of $2 million and EPS of $.33 per share
--  Net interest margin 3.85%
--  Average shareholders' equity of $108 million represents 13.21% of
    assets
--  Dividend declared for Q3 of $.23 per common share

American National Bankshares Inc. (NASDAQ: AMNB), parent company of American National Bank and Trust Company, today announced second quarter 2010 net income of $2 million compared to $1.7 million for the same quarter in 2009. Basic and diluted earnings per share were $0.33 for the 2010 quarter compared to $0.28 for the 2009 quarter. This net income produced returns on average assets and average equity of 0.98% and 7.45%, respectively.

Net income for the first six months of 2010 was $4.2 million compared to $2.5 million for the comparable period of 2009. Basic and diluted earnings per share were $0.69 for the 2010 period compared to $0.41 for the 2009 period.

Earnings for the comparable periods in 2009 were adversely impacted by a first quarter $1.2 million pre-tax charge writing down other real estate owned and a second quarter industry wide FDIC special assessment, which cost the Company approximately $360,000. Income before income taxes for the 2010 period is $2.5 million greater than the 2009 period. The two onetime charges in 2009 represent approximately 62% of that improvement.

Financial Performance and Overview

"Our second quarter 2010 earnings represent a good quarter for American National, even though the earnings improvement was driven primarily by the industry wide FDIC special assessment levied in the second quarter of 2009," stated Charles H. Majors, President and Chief Executive Officer.

"Net interest income was basically unchanged, down only slightly from the 2009 quarter. The good news here is our net interest margin was actually up one basis point (0.01%) from the same quarter a year earlier.

"Provision for loan losses declined $207,000 or 42%, which was directionally consistent with the decrease in the size of our loan portfolio.

"Noninterest income was down $491,000 or 21.8%. The biggest drivers for the second quarter 2010 were a reduction in secondary market mortgage income and a $253,000 write down in other real estate owned.

"Noninterest expense improved, with a decline of $728,000 or 11.5%. That cost reduction was related to lower staff levels, a change in our defined benefit program, and reduced total FDIC insurance costs.

"Our net loan portfolio fell $8.6 million or 1.6% over the first half of 2010. Deposits increased $25.9 million or 4.3% during the same period. These changes are continuations of trends that have dominated our balance sheet during 2009 and into 2010. However, while we would not yet consider it a trend, our loan totals at June 30, 2010 were higher than the totals at the end of the first quarter."

Mr. Majors concluded, "There has been and continues to be a massive deleveraging in the consumer and commercial sectors of the economy. This is a macro-economic trend that has impacted all segments of our industry. While our industry and the economy at large are hopefully seeing the beginnings of what may be a fragile recovery, the recently enacted federal banking legislation creates new and more onerous regulatory burdens on the entire industry, without adequate regard to institution size or relative risk or cost and benefit.

"We believe that a healthy and active community banking sector is vital for our economy at all levels. We also believe that the community banks that survive and prosper in the future will most likely be those banks today that possess strong balance sheets and whose boards and managements can balance attractive business opportunities with safe and sound risk management. We firmly believe that American National is such a community bank."

Capital

American National's capital ratios are among the highest in its peer group. For the quarter ended June 30, 2010, average shareholders' equity was 13.21% of average assets and the ratio of tangible equity to tangible assets was 9.91%.

Credit Quality Measurements

Nonperforming assets ($4 million of non-accrual loans and $3.7 million of foreclosed real estate) were below industry averages and represented 0.93% of total assets at June 30, 2010, compared to 0.84% at June 30, 2009.

The allowance for loan losses was $8.1 million or 1.57% of loans at June 30, 2010 compared to 1.42% at June 30, 2009.

Net Interest Income

Net interest income decreased slightly to $6.8 million in the second quarter of 2010 from $6.9 million in the second quarter of 2009, a decrease of $51,000 or 0.74%. The Bank has mitigated the impact of the current historically low rate environment by actively managing the cost of its interest bearing liabilities.

For the second quarter, the Company's net interest margin has increased one basis point (0.01%) to 3.85% compared to the same quarter in 2009. For the six month period the net interest margin has increased 14 basis points (0.14%) to 3.86%.

Noninterest Income

Noninterest income totaled $1.8 million in the second quarter of 2010, compared with $2.3 million in the second quarter of 2009, a decrease of $491,000 or 21.8%. Noninterest income in the 2010 quarter was negatively impacted by decrease in demand for secondary market mortgage loans, related to the overall slowdown in the real estate market and secondarily to the expiration of the home buyer tax credit. The 2010 quarter was also negatively impacted by a $253,000 write down in other real estate owned. This write down was related to the same asset the Company wrote down $1.2 million last year.

Noninterest Expense

Noninterest expense totaled $5.6 million in the second quarter of 2010, compared to $6.3 million in the second quarter of 2009, a decrease of $728,000 or 11.5%. The second quarter of 2010 was positively impacted by reduced salaries and benefits costs, related to lower staff levels and a change in the Company's defined benefit program, and by reductions in FDIC insurance costs.

Dividend Declaration

American National Bankshares Inc. announced today that its Board of Directors has declared a quarterly cash dividend of $0.23 per share, payable September 17, 2010, to shareholders of record September 3, 2010.

American National Bankshares Inc. considers the payment of appropriate dividends a vital part of its capital planning and management program. The Company adheres to a dividend policy based on a review of earnings, growth, capital and such other factors that the Board of Directors considers relevant to the dividend decision process.

About American National

American National Bankshares Inc. is a bank holding company with assets of $833 million. Headquartered in Danville, Virginia, it is the holding company of American National Bank and Trust Company, a community bank serving Southern and Central Virginia and the northern portion of Central North Carolina with nineteen banking offices. The Bank also manages an additional $388 million of assets in its Trust and Investment Services Division. Additional information is available on the Bank's website at www.amnb.com. The shares of American National Bankshares Inc. are traded on the NASDAQ Global Select Market under the symbol "AMNB."

Forward-Looking Statements

This press release may contain "forward-looking statements," within the meaning of federal securities laws that involve significant risks and uncertainties. Statements herein are based on certain assumptions and analyses by the Company and are factors it believes are appropriate in the circumstances. Actual results could differ materially from those contained in or implied by such statements for a variety of reasons including, but not limited to: changes in interest rates; changes in accounting principles, policies, or guidelines; significant changes in the economic scenario; significant changes in regulatory requirements; and significant changes in securities markets. Consequently, all forward-looking statements made herein are qualified by these cautionary statements and the cautionary language in the Company's most recent Form 10-K report and other documents filed with the Securities and Exchange Commission. American National Bankshares Inc. does not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made.

            American National Bankshares Inc. and Subsidiaries
                        Consolidated Balance Sheets
          (Dollars in thousands, except share and per share data)
                                Unaudited

     
                                                             June 30
                                                      --------------------
ASSETS                                                  2010       2009
                                                      ---------  ---------

Cash and due from banks                               $  11,398  $  13,905
Interest-bearing deposits in other banks                 22,705     26,879

Securities available for sale, at fair value            211,574    140,344
Securities held to maturity                               4,823      6,712
                                                      ---------  ---------
      Total securities                                  216,397    147,056
                                                      ---------  ---------

Restricted stock, at cost                                 4,362      4,362
Loans held for sale                                       2,879     10,408

Loans                                                   519,416    557,042
  Less allowance for loan losses                         (8,135)    (7,934)
                                                      ---------  ---------
      Net Loans                                         511,281    549,108
                                                      ---------  ---------

Premises and equipment, net                              19,658     18,912
Other real estate owned, net                              3,730      4,033
Goodwill                                                 22,468     22,468
Core deposit intangibles, net                             1,509      1,886
Accrued interest receivable and other assets             16,257     12,466
                                                      ---------  ---------

      Total assets                                    $ 832,644  $ 811,483
                                                      =========  =========

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:
   Demand deposits -- noninterest-bearing             $ 100,099  $ 101,449
   Demand deposits -- interest-bearing                   92,771     91,424
   Money market deposits                                 81,247     81,306
   Savings deposits                                      64,425     62,768
   Time deposits                                        291,609    278,284
                                                      ---------  ---------
      Total deposits                                    630,151    615,231

   Short-term borrowings:
      Customer repurchase agreements                     61,665     59,437
   Long-term borrowings                                   8,563      8,712
   Trust preferred capital notes                         20,619     20,619
   Accrued interest payable and other liabilities         2,886      4,866
                                                      ---------  ---------
      Total liabilities                                 723,884    708,865
                                                      ---------  ---------

Shareholders' equity:
   Common stock, $1 par, 20,000,000 shares
    authorized, 6,124,892 shares outstanding at
    June 30, 2010 and 6,100,330 shares outstanding
    at June 30, 2009                                      6,125      6,100
   Capital in excess of par value                        27,131     26,772
   Retained earnings                                     73,590     70,682
   Accumulated other comprehensive income (loss),
    net                                                   1,914       (936)
                                                      ---------  ---------
      Total shareholders' equity                        108,760    102,618
                                                      ---------  ---------

      Total liabilities and shareholders' equity      $ 832,644  $ 811,483
                                                      =========  =========



            American National Bankshares Inc. and Subsidiaries
                    Consolidated Statements of Income
          (Dollars in thousands, except share and per share data)
                                Unaudited

                                 Three Months Ended     Six Months Ended
                                      June 30               June 30
                                --------------------  --------------------
                                  2010       2009       2010       2009
                                ---------  ---------  ---------  ---------
Interest and Dividend Income:
  Interest and fees on loans    $   7,071  $   7,917  $  14,226  $  15,951
  Interest and dividends on
   securities:
    Taxable                         1,275      1,233      2,591      2,353
    Tax-exempt                        554        416      1,020        802
    Dividends                          24         21         47         43
  Other interest income                87        103        178        191
                                ---------  ---------  ---------  ---------
      Total interest and
       dividend income              9,011      9,690     18,062     19,340
                                ---------  ---------  ---------  ---------

Interest Expense:
  Interest on deposits              1,647      2,180      3,282      4,707
  Interest on short-term
   borrowings                          99        177        204        413
  Interest on long-term
   borrowings                          63         80        127        211
  Interest on trust preferred
   capital notes                      344        344        687        687
                                ---------  ---------  ---------  ---------
      Total interest expense        2,153      2,781      4,300      6,018
                                ---------  ---------  ---------  ---------

 Net Interest Income                6,858      6,909     13,762     13,322
   Provision for loan losses          285        492        570        842
                                ---------  ---------  ---------  ---------

Net Interest Income After
 Provision for Loan Losses          6,573      6,417     13,192     12,480
                                ---------  ---------  ---------  ---------

  Noninterest Income:
    Trust fees                        801        767      1,613      1,525
    Service charges on deposit
     accounts                         483        511        962      1,013
    Other fees and commissions        288        251        566        493
    Mortgage banking income           343        568        589        854
    Brokerage fees                     22         73         43        130
    Securities gains (losses),
     net                                4          1        (25)         1
    Foreclosed real estate
     gains (losses), net             (281)       (43)      (284)    (1,222)
    Other                             102        125        219        193
                                ---------  ---------  ---------  ---------
      Total noninterest income      1,762      2,253      3,683      2,987
                                ---------  ---------  ---------  ---------

 Noninterest Expense:
    Salaries                        2,596      2,732      4,994      5,263
    Employee benefits                 633        832      1,273      1,645
    Occupancy and equipment           698        724      1,477      1,464
    FDIC assessment                   199        564        394        781
    Bank franchise tax                168        160        335        323
    Core deposit intangible
     amortization                      95         95        189        189
    Other                           1,204      1,214      2,428      2,531
                                ---------  ---------  ---------  ---------
      Total noninterest expense     5,593      6,321     11,090     12,196
                                ---------  ---------  ---------  ---------

  Income Before Income Taxes        2,742      2,349      5,785      3,271
  Income Taxes                        728        643      1,586        797
                                ---------  ---------  ---------  ---------
    Net Income                  $   2,014  $   1,706  $   4,199  $   2,474
                                =========  =========  =========  =========

Net Income Per Common Share:
    Basic                       $    0.33  $    0.28  $    0.69  $    0.41
    Diluted                     $    0.33  $    0.28  $    0.69  $    0.41
 Average Common Shares
  Outstanding:
    Basic                       6,123,790  6,096,034  6,121,615  6,089,055
    Diluted                     6,129,943  6,097,047  6,127,137  6,091,291



         American National Bankshares Inc. and Subsidiaries
                           Financial Highlights


  (In thousands,
   except share,
   ratio and
   nonfinancial
   data,
   unaudited)         2nd Qtr    1st Qtr    2nd Qtr      YTD        YTD
                       2010       2010       2009       2010       2009
                     ---------  ---------  ---------  ---------  ---------
EARNINGS
  Interest income    $   9,011  $   9,051  $   9,690  $  18,062  $  19,340
  Interest expense       2,153      2,147      2,781      4,300      6,018
  Net interest
   income                6,858      6,904      6,909     13,762     13,322
  Provision for
   loan losses             285        285        492        570        842
  Noninterest income     1,762      1,921      2,253      3,683      2,987
  Noninterest
   expense               5,593      5,497      6,321     11,090     12,196
  Income taxes             728        858        643      1,586        797
  Net income             2,014      2,185      1,706      4,199      2,474

PER COMMON SHARE
  Earnings per
   share - basic     $    0.33  $    0.36  $    0.28  $    0.69  $    0.41
  Earnings per
   share - diluted        0.33       0.36       0.28       0.69       0.41
  Cash dividends
   declared               0.23       0.23       0.23       0.46       0.46
  Book value per
   share                 17.76      17.50      16.82      17.76      16.82
  Book value per
   share - tangible
   (a)                   13.84      13.57      12.83      13.84      12.83
  Closing market
   price                 21.39      20.15      19.25      21.39      19.25

FINANCIAL RATIOS
  Return on average
   assets                 0.98%      1.08%      0.84%      1.03%      0.61%
  Return on average
   equity                 7.45       8.14       6.63       7.79       4.81
  Return on average
   tangible equity (b)    9.91      10.83       9.05      10.36       6.86
  Average equity
   to average assets     13.21      13.24      12.66      13.23      12.73
  Net interest
   margin, taxable
   equivalent             3.85       3.90       3.84       3.86       3.72
  Efficiency ratio       60.55      60.22      66.98      60.39      67.83
  Effective tax
   rate                  26.55      28.20      27.37      27.42      24.37

PERIOD-END BALANCES
  Securities         $ 220,759  $ 201,113  $ 151,418  $ 220,759  $ 151,418
  Loans held for
   sale                  2,879      2,208     10,408      2,879     10,408
  Loans, net of
   unearned income     519,416    515,366    557,042    519,416    557,042
  Goodwill and
   other intangibles    23,977     24,071     24,354     23,977     24,354
  Assets               832,644    810,654    811,483    832,644    811,483
  Assets -
   tangible (a)        808,667    786,583    787,129    808,667    787,129
  Deposits             630,151    609,621    615,231    630,151    615,231
  Customer
   repurchase
   agreements           61,665     60,372     59,437     61,665     59,437
  Other
   short-term
   borrowings                -          -          -          -          -
  Long-term
   borrowings           29,182     29,219     29,331     29,182     29,331
  Shareholders'
   equity              108,760    107,182    102,618    108,760    102,618
  Shareholders'
   equity -
   tangible (a)         84,783     83,111     78,264     84,783     78,264

AVERAGE BALANCES
  Securities         $ 198,289  $ 184,696  $ 147,576  $ 191,530  $ 142,847
  Loans held for
   sale                  3,529      2,444      7,787      2,990      5,405
  Loans, net of
   unearned income     519,485    520,847    562,654    520,162    566,476
  Interest-earning
   assets              746,879    736,183    744,899    742,776    739,965
  Goodwill and
   other intangibles    24,029     24,125     24,406     24,077     24,456
  Assets               818,740    810,620    812,404    814,658    808,071
  Assets -
   tangible (a)        794,711    786,495    787,998    790,581    783,615
  Interest-bearing
   deposits            514,963    507,209    513,876    511,115    512,357
  Deposits             615,456    606,085    612,134    610,791    608,105
  Customer
   repurchase
   agreements           62,072     63,947     60,876     63,005     58,477
  Other
   short-term
   borrowings                -          -      1,553          -      1,811
  Long-term
   borrowings           29,212     29,248     30,460     29,230     32,418
  Shareholders'
   equity              108,127    107,336    102,862    107,814    102,854
  Shareholders'
   equity -
   tangible (a)         84,098     83,211     78,456     83,737     78,398

CAPITAL
  Average shares
   outstanding -
   basic             6,123,790  6,119,415  6,096,034  6,096,034  6,089,055
  Average shares
   outstanding -
   diluted           6,129,943  6,124,306  6,097,047  6,097,047  6,091,291
  Shares
   repurchased               -          -          -          -      7,600
  Average price
   of shares
   repurchased       $       -  $       -  $       -  $       -  $   15.92

ALLOWANCE FOR LOAN
 LOSSES
  Beginning balance  $   8,112  $   8,166  $   7,836  $   8,166  $   7,824
  Provision for
   loan losses             285        285        492        570        842
  Charge-offs             (305)      (427)      (422)      (732)      (798)
  Recoveries                43         88         28        131         66
                     ---------  ---------  ---------  ---------  ---------
  Ending balance     $   8,135  $   8,112  $   7,934  $   8,135  $   7,934

LOANS
  Construction
   and land
   development       $  40,039  $  39,421  $  50,930  $  40,039  $  50,930
  Commercial
   real estate         202,602    205,642    210,832    202,602    210,832
  Residential
   real estate         119,410    119,776    128,835    119,410    128,835
  Home equity           63,992     63,302     61,818     63,992     61,818
  Commercial and
   industrial           86,924     80,331     96,978     86,924     96,978
  Consumer               6,449      6,894      7,649      6,449      7,649
                     ---------  ---------  ---------  ---------  ---------
  Total              $ 519,416  $ 515,366  $ 557,042  $ 519,416  $ 557,042

NONPERFORMING ASSETS
 AT PERIOD-END
  Nonperforming
   loans:
    90 days past due $       8  $       -  $       -  $       8  $       -
    Nonaccrual           4,005      3,436      2,745      4,005      2,745
  Foreclosed
   real estate           3,730      3,815      4,033      3,730      4,033
                     ---------  ---------  ---------  ---------  ---------
  Nonperforming
   assets            $   7,743  $   7,251  $   6,778  $   7,743  $   6,778

ASSET QUALITY RATIOS
  Annualized net
   chargeoffs to
   average loans          0.20%      0.26%      0.28%      0.23%      0.26%
  Nonperforming
   assets to total
   assets                 0.93       0.89       0.84       0.93       0.84
  Nonperforming
   loans to total
   loans                  0.77       0.67       0.49       0.77       0.49
  Allowance for
   loan losses to
   total loans            1.57       1.57       1.42       1.57       1.42
  Allowance for
   loan losses to
   nonperforming
   loans                202.72     236.09     289.03     202.72     289.03

OTHER DATA
  Fiduciary
   assets at
   period-end (c)    $ 342,519  $ 363,205  $ 333,754  $ 342,519  $ 333,754
  Retail brokerage
   assets at
   period-end (c)    $  45,912  $  51,848  $  89,016  $  45,912  $  89,016
  Number
   full-time
   equivalent
   employees (d)           242        235        255        242        255
  Number of full
   service offices          19         18         19         19         19
  Number of loan
   production
   offices                   1          1          2          1          2
  Number of ATM's           26         26         24         26         24


Notes:

      (a) - Excludes goodwill and other intangible assets
      (b) - Excludes amortization expense, net of tax, of intangible assets
      (c) - Market value
      (d) - Average for quarter
      N/A - Percentage change is not applicable or not meaningful





                       Net Interest Income Analysis
            For the Three Months Ended June 30, 2010 and 2009
                       (in thousands, except rates)


                                          Interest
                     Average Balance    Income/Expense      Yield/Rate
                    ----------------- ----------------- ------------------

                      2010     2009     2010     2009     2010      2009
                    -------- -------- -------- -------- --------  --------
Loans:
  Commercial        $ 78,673 $ 91,701 $    939 $  1,100     4.79%     4.80%
  Real estate        437,856  470,859    6,033    6,669     5.51      5.67
  Consumer             6,485    7,881      137      175     8.47      8.88
                    -------- -------- -------- -------- --------  -------- 
    Total loans      523,014  570,441    7,109    7,944     5.44      5.57
                    -------- -------- -------- -------- --------  --------

Securities:
  Federal agencies    66,019   46,225      525      525     3.18      4.54
  Mortgage-backed &
   CMO's              45,651   41,382      479      550     4.20      5.32
  State and
   municipal          79,622   51,718    1,079      731     5.42      5.65
  Other                6,997    8,251       61       72     3.49      3.49
                    -------- -------- -------- -------- --------  --------
    Total
     securities      198,289  147,576    2,144    1,878     4.33      5.09
                    -------- -------- -------- -------- --------  --------

Deposits in other
 banks                25,576   26,882       87      103     1.36      1.53
                    -------- -------- -------- -------- --------  --------

  Total
   interest-earning
   assets            746,879  744,899    9,340    9,925     5.00      5.33
                                      -------- -------- --------  --------

Non-earning assets    71,861   67,505
                    -------- --------

    Total assets    $818,740 $812,404
                    ======== ========

Deposits:
  Demand            $ 96,098 $ 92,447       21       42     0.09      0.18
  Money market        82,372   78,143      101      148     0.49      0.76
  Savings             64,561   62,557       22       37     0.14      0.24
  Time               271,932  280,729    1,503    1,953     2.22      2.78
                    -------- -------- -------- -------- --------  --------
    Total deposits   514,963  513,876    1,647    2,180     1.28      1.70

Customer repurchase
 agreements           62,072   60,876       99      176     0.64      1.16
Other short-term
 borrowings                -    1,553        -        1        -      0.26
Long-term
 borrowings           29,212   30,460      407      424     5.57      5.57
                    -------- -------- -------- -------- --------  --------
  Total
   interest-bearing
    liabilities      606,247  606,765    2,153    2,781     1.42      1.83
                                      -------- -------- --------  --------

Noninterest bearing
 demand deposits     100,493   98,258
Other liabilities      3,873    4,519
Shareholders'
 equity              108,127  102,862
                    -------- --------
    Total
     liabilities and
     shareholders'
     equity         $818,740 $812,404
                    ======== ========

Interest rate spread                                        3.58%     3.50%
                                                        ========  ========
Net interest margin                                         3.85%     3.84%
                                                        ========  ========

Net interest income (taxable
 equivalent basis)                       7,187    7,144
Less: Taxable equivalent
 adjustment                                329      235
                                      -------- --------
Net interest income                   $  6,858 $  6,909
                                      ======== ========





                       Net Interest Income Analysis
              For the Six Months Ended June 30, 2010 and 2009
                       (in thousands, except rates)


                                          Interest
                     Average Balance    Income/Expense      Yield/Rate
                    ----------------- ----------------- ------------------

                      2010     2009     2010     2009     2010      2009
                    -------- -------- -------- -------- --------  --------
Loans:
  Commercial        $ 78,974 $ 93,887 $  1,892 $  2,200     4.83%     4.69%
  Real estate        437,550  470,106   12,128   13,448     5.54      5.72
  Consumer             6,628    7,888      271      353     8.25      8.95
                    -------- -------- -------- -------- --------  --------
    Total loans      523,152  571,881   14,291   16,001     5.47      5.60
                    -------- -------- -------- -------- --------  --------

Securities:
  Federal agencies    65,886   45,997    1,076    1,046     3.27      4.55
  Mortgage-backed &
   CMO's              44,722   42,962      980    1,112     4.38      5.18
  State and
   municipal          73,614   47,247    2,006    1,335     5.45      5.65
  Other                7,308    6,641      130      105     3.56      3.16
                    -------- -------- -------- -------- --------  --------
    Total
     securities      191,530  142,847    4,192    3,598     4.38      5.04
                    -------- -------- -------- -------- --------  --------

Deposits in other
 banks                28,094   25,237      178      191     1.28      1.51
                    -------- -------- -------- -------- --------  --------

  Total
   interest-earning
   assets            742,776  739,965   18,661   19,790     5.03      5.35
                                      -------- -------- --------  --------

Non-earning assets    71,882   68,106
                    -------- --------

    Total assets    $814,658 $808,071
                    ======== ========

Deposits:
  Demand            $ 96,578 $102,397       42      232     0.09      0.45
  Money market        81,595   71,433      191      346     0.47      0.97
  Savings             63,686   61,927       44       77     0.14      0.25
  Time               269,256  276,600    3,005    4,052     2.25      2.93
                    -------- -------- -------- -------- --------  --------
    Total deposits   511,115  512,357    3,282    4,707     1.29      1.84

Customer repurchase
 agreements           63,005   58,477      204      409     0.65      1.40
Other short-term
 borrowings                -    1,811        -        4        -      0.44
Long-term
 borrowings           29,230   32,418      814      898     5.57      5.54
                    -------- -------- -------- -------- --------  --------
  Total
   interest-bearing
    liabilities      603,350  605,063    4,300    6,018     1.43      1.99
                                      -------- -------- --------  --------

Noninterest bearing
 demand deposits      99,676   95,748
Other liabilities      3,818    4,406
Shareholders'
 equity              107,814  102,854
                    -------- --------
    Total
     liabilities and
     shareholders'
     equity         $814,658 $808,071
                    ======== ========

Interest rate spread                                        3.60%     3.36%
                                                        ========  ========
Net interest margin                                         3.86%     3.72%
                                                        ========  ========

Net interest income (taxable
 equivalent basis)                      14,361   13,772
Less: Taxable equivalent
 adjustment                                599      450
                                      -------- --------
Net interest income                   $ 13,762 $ 13,322
                                      ======== ========