x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
SECURITIES EXCHANGE ACT 1934 |
Virginia |
54-2053718 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification
No.) |
Common Stock, $.625 Par Value |
7,639,974 Shares |
PART IFINANCIAL INFORMATION |
||
ITEM 1FINANCIAL STATEMENTS (unaudited) |
||
3 | ||
June 30, 2002 |
||
December 31, 2001 |
||
4 | ||
Three Months ended June 30, 2002 |
||
Three Months ended June 30, 2001 |
||
Six Months ended June 30, 2002 |
||
Six Months ended June 30, 2001 |
||
5 | ||
Six months ended June 30, 2002 |
||
Year ended December 31, 2001 |
||
6 | ||
Six Months ended June 30, 2002 |
||
Six Months ended June 30, 2001 |
||
7 | ||
9 | ||
11 | ||
PART IIOTHER INFORMATION |
||
17 | ||
17 | ||
17 | ||
17 | ||
17 | ||
17 | ||
17 |
June 30, 2002 |
December 31, 2001 |
|||||||
(Unaudited) |
(Audited) |
|||||||
ASSETS |
||||||||
Cash and due from banks |
$ |
11,677,032 |
|
$ |
8,243,788 |
| ||
Overnight funds sold |
|
16,688,038 |
|
|
18,721,307 |
| ||
|
|
|
|
|
| |||
|
28,365,070 |
|
|
26,965,095 |
| |||
Investment securities |
|
36,294,303 |
|
|
13,273,275 |
| ||
Federal Reserve Bank stock |
|
631,100 |
|
|
630,450 |
| ||
Federal Home Loan Bank stock |
|
500,000 |
|
|
|
| ||
|
|
|
|
|
| |||
|
37,425,403 |
|
|
13,903,725 |
| |||
Loans |
|
194,686,484 |
|
|
189,141,610 |
| ||
Allowance for loan losses |
|
(2,244,320 |
) |
|
(2,121,137 |
) | ||
|
|
|
|
|
| |||
Net loans |
|
192,442,164 |
|
|
187,020,473 |
| ||
Premises and equipment |
|
8,277,557 |
|
|
8,477,631 |
| ||
Interest receivable |
|
1,299,727 |
|
|
1,093,852 |
| ||
Real estate acquired in settlement of loans |
|
551,149 |
|
|
562,498 |
| ||
Deferred tax assets |
|
1,218,691 |
|
|
1,162,669 |
| ||
Other assets |
|
1,098,558 |
|
|
893,818 |
| ||
|
|
|
|
|
| |||
TOTAL ASSETS |
$ |
270,678,319 |
|
$ |
240,079,761 |
| ||
|
|
|
|
|
| |||
LIABILITIES & SHAREHOLDERS EQUITY |
||||||||
Deposits: |
||||||||
Noninterest bearing demand |
$ |
53,641,502 |
|
$ |
45,811,413 |
| ||
Interest bearing: |
||||||||
Demand |
|
47,853,481 |
|
|
39,511,642 |
| ||
Savings |
|
10,705,591 |
|
|
9,788,712 |
| ||
Time deposits: |
||||||||
Less than $100,000 |
|
70,277,076 |
|
|
68,463,475 |
| ||
$100,000 or more |
|
39,024,754 |
|
|
34,940,030 |
| ||
|
|
|
|
|
| |||
Total deposits |
|
221,502,404 |
|
|
198,515,272 |
| ||
Interest payable |
|
562,731 |
|
|
583,319 |
| ||
Other liabilities |
|
2,402,155 |
|
|
2,123,191 |
| ||
Other borrowings |
|
10,005,000 |
|
|
3,235,000 |
| ||
|
|
|
|
|
| |||
Total liabilities |
|
234,472,290 |
|
|
204,456,782 |
| ||
Shareholders equity: |
||||||||
Common stock, $.625 par value: |
||||||||
Authorized shares40,000,000 Issued and outstanding shares7,639,974 in 2002; and 7,518,066 in
2001 |
|
4,774,984 |
|
|
4,698,791 |
| ||
Capital surplus |
|
17,322,614 |
|
|
16,369,564 |
| ||
Retained earnings |
|
14,108,431 |
|
|
14,554,624 |
| ||
|
|
|
|
|
| |||
Total shareholders equity |
|
36,206,029 |
|
|
35,622,979 |
| ||
|
|
|
|
|
| |||
TOTAL LIABILITIES & SHAREHOLDERS EQUITY |
$ |
270,678,319 |
|
$ |
240,079,761 |
| ||
|
|
|
|
|
|
Three Months Ended June 30, 2002 |
Three Months Ended June 30, 2001 |
Six Months Ended June 30, 2002 |
Six Months Ended June 30, 2001 | |||||||||
Interest income: |
||||||||||||
Loans, including fees |
$ |
3,832,013 |
$ |
3,747,964 |
$ |
7,530,815 |
$ |
7,495,360 | ||||
Investment securities |
|
431,119 |
|
251,290 |
|
647,788 |
|
560,131 | ||||
Overnight funds sold |
|
46,878 |
|
82,518 |
|
118,499 |
|
164,739 | ||||
|
|
|
|
|
|
|
| |||||
Total interest income |
|
4,310,010 |
|
4,081,772 |
|
8,297,102 |
|
8,220,230 | ||||
Interest expense: |
||||||||||||
Deposits: |
||||||||||||
Demand |
|
167,801 |
|
208,708 |
|
307,227 |
|
458,052 | ||||
Savings |
|
27,629 |
|
45,567 |
|
55,067 |
|
109,531 | ||||
Time deposits: |
||||||||||||
Less than $100,000 |
|
807,372 |
|
987,321 |
|
1,649,551 |
|
1,999,421 | ||||
$100,000 or more |
|
298,553 |
|
272,395 |
|
590,145 |
|
547,451 | ||||
Other borrowings |
|
70,318 |
|
38 |
|
76,842 |
|
38 | ||||
|
|
|
|
|
|
|
| |||||
Total interest expense |
|
1,371,673 |
|
1,514,029 |
|
2,678,832 |
|
3,114,493 | ||||
Net interest income |
|
2,938,337 |
|
2,567,743 |
|
5,618,270 |
|
5,105,737 | ||||
Provision for loan losses |
|
123,000 |
|
93,000 |
|
222,000 |
|
177,000 | ||||
|
|
|
|
|
|
|
| |||||
Net interest income after provision for loan losses |
|
2,815,337 |
|
2,474,743 |
|
5,396,270 |
|
4,928,737 | ||||
Noninterest income: |
||||||||||||
Service charges on deposit accounts |
|
420,378 |
|
410,152 |
|
790,662 |
|
805,747 | ||||
ATM surcharge fees |
|
63,972 |
|
60,642 |
|
122,759 |
|
113,076 | ||||
Other service charges and fees |
|
224,680 |
|
159,759 |
|
404,348 |
|
307,340 | ||||
|
|
|
|
|
|
|
| |||||
Total noninterest income |
|
709,030 |
|
630,553 |
|
1,317,769 |
|
1,226,163 | ||||
Noninterest expense: |
||||||||||||
Salaries and employee benefits |
|
1,302,655 |
|
1,132,667 |
|
2,600,672 |
|
2,283,059 | ||||
Occupancy |
|
228,274 |
|
202,783 |
|
458,271 |
|
414,373 | ||||
Data processing |
|
101,945 |
|
94,905 |
|
198,289 |
|
191,987 | ||||
Other |
|
651,208 |
|
539,037 |
|
1,186,062 |
|
1,049,921 | ||||
|
|
|
|
|
|
|
| |||||
Total noninterest expense |
|
2,284,082 |
|
1,969,392 |
|
4,443,294 |
|
3,939,340 | ||||
|
|
|
|
|
|
|
| |||||
Income before provision for income taxes |
|
1,240,285 |
|
1,135,904 |
|
2,270,745 |
|
2,215,560 | ||||
Provision for income taxes |
|
419,988 |
|
386,207 |
|
770,345 |
|
753,289 | ||||
|
|
|
|
|
|
|
| |||||
Net Income |
$ |
820,297 |
$ |
749,697 |
$ |
1,500,400 |
$ |
1,462,271 | ||||
|
|
|
|
|
|
|
| |||||
Basic Earnings per share |
$ |
0.11 |
$ |
0.10 |
$ |
0.20 |
$ |
0.19 | ||||
|
|
|
|
|
|
|
| |||||
Diluted earnings per share |
$ |
0.10 |
$ |
0.10 |
$ |
0.19 |
$ |
0.19 | ||||
|
|
|
|
|
|
|
| |||||
Basic weighted average shares outstanding |
|
7,614,576 |
|
7,509,117 |
|
7,554,808 |
|
7,505,742 | ||||
Effect of dilutive stock options |
|
234,970 |
|
271,654 |
|
229,006 |
|
285,379 | ||||
|
|
|
|
|
|
|
| |||||
Diluted weighted average shares outstanding |
|
7,849,546 |
|
7,780,771 |
|
7,783,814 |
|
7,791,121 | ||||
|
|
|
|
|
|
|
|
Common Stock |
Capital Surplus |
Retained Earnings |
Total |
||||||||||||||||
Shares |
Amount |
||||||||||||||||||
Balance at January 1, 2001 |
7,496,426 |
|
$ |
4,685,266 |
|
$ |
16,222,904 |
|
$ |
13,300,884 |
|
$ |
34,209,054 |
| |||||
Shares issued related to: |
|||||||||||||||||||
401(k) plan |
9,189 |
|
|
5,743 |
|
|
67,770 |
|
|
|
|
|
73,513 |
| |||||
Exercise of stock options |
12,495 |
|
|
7,810 |
|
|
56,541 |
|
|
|
|
|
64,351 |
| |||||
Payout of fractional shares |
(44 |
) |
|
(28 |
) |
|
(410 |
) |
|
|
|
|
(438 |
) | |||||
Tax benefit of stock option exercises |
|
|
|
|
|
|
22,759 |
|
|
|
|
|
22,759 |
| |||||
Net income |
|
|
|
|
|
|
|
|
|
3,130,311 |
|
|
3,130,311 |
| |||||
Cash dividends ($0.25 per share) |
|
|
|
|
|
|
|
|
|
(1,876,571 |
) |
|
(1,876,571 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance at December 31, 2001 |
7,518,066 |
|
|
4,698,791 |
|
|
16,369,564 |
|
|
14,554,624 |
|
|
35,622,979 |
| |||||
Shares issued related to: |
|||||||||||||||||||
401(k) plan |
8,516 |
|
|
5,323 |
|
|
62,807 |
|
|
|
|
|
68,130 |
| |||||
Exercise of stock options |
35,389 |
|
|
22,118 |
|
|
197,662 |
|
|
|
|
|
219,780 |
| |||||
Dividend reinvestment |
142,960 |
|
|
89,350 |
|
|
1,120,091 |
|
|
|
|
|
1,209,440 |
| |||||
Payout of fractional shares |
(39 |
) |
|
(25 |
) |
|
(324 |
) |
|
|
|
|
(349 |
) | |||||
Tax benefit of stock option exercises |
|
|
|
|
|
|
51,581 |
|
|
|
|
|
51,581 |
| |||||
Common stock repurchased and surrendered |
(64,918 |
) |
|
(40,573 |
) |
|
(478,767 |
) |
|
|
|
|
(519,340 |
) | |||||
Net income |
|
|
|
|
|
|
|
|
|
1,500,400 |
|
|
1,500,400 |
| |||||
Cash dividends ($0.26 per share) |
|
|
|
|
|
|
|
|
|
(1,946,593 |
) |
|
(1,946,593 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance at June 30, 2002 |
7,639,974 |
|
$ |
4,774,984 |
|
$ |
17,322,614 |
|
$ |
14,108,431 |
|
$ |
36,206,029 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2002 |
Six Months Ended June 30, 2001 |
|||||||
Operating Activities: |
||||||||
Net income |
$ |
1,500,400 |
|
$ |
1,462,271 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
257,986 |
|
|
295,392 |
| ||
Provision for loan losses |
|
222,000 |
|
|
177,000 |
| ||
Net amortization of premiums and accretion of discounts on investment securities |
|
(144,214 |
) |
|
(12,187 |
) | ||
Gain on sale of real estate acquired in settlement of loans |
|
|
|
|
(4,447 |
) | ||
Gain on sale of premises and equipment |
|
(1,974 |
) |
|
|
| ||
Changes in: |
||||||||
Deferred taxes |
|
(56,022 |
) |
|
|
| ||
Interest receivable |
|
(205,875 |
) |
|
8,120 |
| ||
Other assets |
|
(220,632 |
) |
|
(87,617 |
) | ||
Interest payable |
|
(20,588 |
) |
|
(1,377 |
) | ||
Other liabilities |
|
412,039 |
|
|
350,366 |
| ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
1,743,120 |
|
|
2,187,521 |
| ||
Investing Activities: |
||||||||
Proceeds from maturities and calls of investment securities |
|
14,253,186 |
|
|
15,547,524 |
| ||
Purchase of investment securities |
|
(37,130,000 |
) |
|
(8,000,000 |
) | ||
Purchase of Federal Reserve Bank stock |
|
(650 |
) |
|
(4,100 |
) | ||
Purchase of Federal Home Loan Bank stock |
|
(500,000 |
) |
|
|
| ||
Net increase in total loans |
|
(5,643,691 |
) |
|
(15,261,891 |
) | ||
Purchase of premises and equipment |
|
(48,787 |
) |
|
(126,489 |
) | ||
Cash proceeds from sale of premises and equipment |
|
8,741 |
|
|
|
| ||
Cash received from rental income (paid for) development and improvement of real estate acquired in settlement of
loans, net |
|
11,349 |
|
|
24,554 |
| ||
Proceeds from sale of real estate acquired in settlement of loans |
|
|
|
|
237,448 |
| ||
|
|
|
|
|
| |||
Net cash used in investing activities |
|
(29,049,852 |
) |
|
(7,582,954 |
) | ||
Financing Activities: |
||||||||
Net increase in deposits |
|
22,987,132 |
|
|
3,662,038 |
| ||
Net increase in other borrowings |
|
6,770,000 |
|
|
|
| ||
Common stock repurchased and surrendered |
|
(519,340 |
) |
|
|
| ||
Dividends reinvested |
|
1,209,440 |
|
|
|
| ||
Proceeds from shares issued related to 401(k) plan |
|
68,130 |
|
|
73,513 |
| ||
Cash proceeds from exercise of stock options |
|
137,938 |
|
|
25,959 |
| ||
Dividends paid |
|
(1,946,593 |
) |
|
(1,876,571 |
) | ||
|
|
|
|
|
| |||
Net cash provided by financing activities |
|
28,706,707 |
|
|
1,884,939 |
| ||
|
|
|
|
|
| |||
Increase (decrease) in cash and cash equivalents |
|
1,399,975 |
|
|
(3,510,494 |
) | ||
Cash and cash equivalents at beginning of period |
|
26,965,095 |
|
|
14,077,613 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents at end of period |
$ |
28,365,070 |
|
$ |
10,567,119 |
| ||
|
|
|
|
|
| |||
Supplemental noncash information: |
||||||||
Net transfer between loans and real estate acquired in settlement of loans |
$ |
|
|
$ |
195,000 |
|
June 30, 2002 |
December 31, 2001 | |||||||||||
Amortized Cost |
Estimated Market
Value |
Amortized Cost |
Estimated Market
Value | |||||||||
U.S. Agency securities |
$ |
36,272,810 |
$ |
36,680,493 |
$ |
13,248,569 |
$ |
13,442,465 | ||||
Mortgage backed securities |
|
21,493 |
|
21,384 |
|
24,706 |
|
24,519 | ||||
|
|
|
|
|
|
|
| |||||
Total held-to-maturity securities |
$ |
36,294,303 |
$ |
36,701,877 |
$ |
13,273,275 |
$ |
13,466,984 | ||||
|
|
|
|
|
|
|
|
June 30, 2002 |
December 31, 2001 | |||||
Commercial |
$ |
51,134,067 |
$ |
48,428,566 | ||
Construction |
|
32,390,460 |
|
28,620,409 | ||
Real estate-commercial mortgage |
|
64,528,854 |
|
60,494,995 | ||
Real estate-residential mortgage |
|
26,523,770 |
|
32,212,316 | ||
Installment loans to individuals |
|
20,069,326 |
|
19,327,859 | ||
Deferred loan fees and related costs |
|
40,007 |
|
57,465 | ||
|
|
|
| |||
Total loans |
$ |
194,686,484 |
$ |
189,141,610 | ||
|
|
|
|
June 30, 2002 |
December 31, 2001 |
|||||||
Loans 90 days past due and still accruing interest |
$ |
570,614 |
|
$ |
664,206 |
| ||
Nonaccrual loans |
|
64,457 |
|
|
12,597 |
| ||
Real estate acquired in settlement of loans |
|
551,149 |
|
|
562,498 |
| ||
|
|
|
|
|
| |||
Total non-performing assets |
$ |
1,186,220 |
|
$ |
1,239,301 |
| ||
|
|
|
|
|
| |||
Allowance as a percentage of non-performing assets |
|
189 |
% |
|
171 |
% | ||
Non-performing assets as a percentage of total loans |
|
0.61 |
% |
|
0.66 |
% |
2002 |
2001 |
|||||||
Balance at beginning of year |
$ |
2,121,137 |
|
$ |
1,969,271 |
| ||
Provision for loan losses |
|
222,000 |
|
|
177,000 |
| ||
Loans charged off |
|
(131,167 |
) |
|
(18,812 |
) | ||
Recoveries |
|
32,350 |
|
|
3,173 |
| ||
|
|
|
|
|
| |||
Balance at end of period |
$ |
2,244,320 |
|
$ |
2,130,632 |
| ||
|
|
|
|
|
|
June 30, 2002 |
December 31, 2001 |
|||||||
Land |
$ |
2,766,638 |
|
$ |
2,766,638 |
| ||
Buildings and improvements |
|
4,968,095 |
|
|
4,954,770 |
| ||
Equipment, furniture and fixtures |
|
3,535,600 |
|
|
3,514,638 |
| ||
|
|
|
|
|
| |||
|
11,270,333 |
|
|
11,236,046 |
| |||
Less accumulated depreciation |
|
(2,992,776 |
) |
|
(2,758,415 |
) | ||
|
|
|
|
|
| |||
Net premises and equipment |
$ |
8,277,557 |
|
$ |
8,477,631 |
| ||
|
|
|
|
|
|
0-3 Months
|
4-12 Months
|
1-3 Years |
4-5 Years |
Over 5 Years |
Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Interest earning assets: |
|||||||||||||||||||||||
Loans |
$ |
79,045 |
|
$ |
18,099 |
|
$ |
37,626 |
|
$ |
55,243 |
|
$ |
4,673 |
|
$ |
194,686 | ||||||
Investment securities |
|
19,219 |
|
|
6,499 |
|
|
500 |
|
|
8,926 |
|
|
2,281 |
|
|
37,425 | ||||||
Overnight funds sold |
|
16,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,688 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total interest earning assets |
$ |
114,952 |
|
$ |
24,598 |
|
$ |
38,126 |
|
$ |
64,169 |
|
$ |
6,954 |
|
$ |
248,799 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cumulative totals |
$ |
114,952 |
|
$ |
139,550 |
|
$ |
177,676 |
|
$ |
241,845 |
|
$ |
248,799 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest checking |
$ |
13,515 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
13,515 | ||||||
Money market |
|
34,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,338 | ||||||
Savings |
|
10,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,706 | ||||||
Time deposits |
|
39,829 |
|
|
39,790 |
|
|
18,080 |
|
|
11,518 |
|
|
85 |
|
|
109,302 | ||||||
FHLB borrowings |
|
|
|
|
2,500 |
|
|
7,500 |
|
|
|
|
|
|
|
|
10,000 | ||||||
Other borrowings |
|
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
5 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total interest bearing liabilities |
$ |
98,388 |
|
$ |
42,295 |
|
$ |
25,580 |
|
$ |
11,518 |
|
$ |
85 |
|
$ |
177,866 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cumulative totals |
$ |
98,388 |
|
$ |
140,683 |
|
$ |
166,263 |
|
$ |
177,781 |
|
$ |
177,866 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest sensitivity gap |
$ |
16,564 |
|
$ |
(17,697 |
) |
$ |
12,546 |
|
$ |
52,651 |
|
$ |
6,869 |
|
$ |
70,933 | ||||||
Cumulative interest sensitivity gap |
$ |
16,564 |
|
$ |
(1,133 |
) |
$ |
11,413 |
|
$ |
64,064 |
|
$ |
70,933 |
|
||||||||
Cumulative interest sensitivity gap as a percentage of total assets |
|
6.12 |
% |
|
-0.42 |
% |
|
4.22 |
% |
|
23.67 |
% |
|
26.21 |
% |
0-3 Months
|
4-12 Months
|
1-3 Years |
4-5 Years |
Over 5 Years |
Total | ||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Interest earning assets: |
|||||||||||||||||||||||
Loans |
$ |
74,575 |
|
$ |
24,996 |
|
$ |
38,740 |
|
$ |
45,683 |
|
$ |
5,148 |
|
$ |
189,142 | ||||||
Investment securities |
|
5,999 |
|
|
5,250 |
|
|
2,000 |
|
|
25 |
|
|
630 |
|
|
13,904 | ||||||
Overnight funds sold |
|
18,721 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,721 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total interest earning assets |
$ |
99,295 |
|
$ |
30,246 |
|
$ |
40,740 |
|
$ |
45,708 |
|
$ |
5,778 |
|
$ |
221,767 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cumulative totals |
$ |
99,295 |
|
$ |
129,541 |
|
$ |
170,281 |
|
$ |
215,989 |
|
$ |
221,767 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest bearing liabilities: |
|||||||||||||||||||||||
Interest checking |
$ |
14,418 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
14,418 | ||||||
Money market |
|
25,093 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,093 | ||||||
Savings |
|
9,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,789 | ||||||
Time deposits |
|
31,035 |
|
|
37,222 |
|
|
23,760 |
|
|
11,382 |
|
|
5 |
|
|
103,404 | ||||||
Other borrowings |
|
|
|
|
3,235 |
|
|
|
|
|
|
|
|
|
|
|
3,235 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total interest bearing liabilities |
$ |
80,335 |
|
$ |
40,457 |
|
$ |
23,760 |
|
$ |
11,382 |
|
$ |
5 |
|
$ |
155,939 | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Cumulative totals |
$ |
80,335 |
|
$ |
120,792 |
|
$ |
144,552 |
|
$ |
155,934 |
|
$ |
155,939 |
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest sensitivity gap |
$ |
18,960 |
|
$ |
(10,211 |
) |
$ |
16,980 |
|
$ |
34,326 |
|
$ |
5,773 |
|
$ |
65,828 | ||||||
Cumulative interest sensitivity gap |
$ |
18,960 |
|
$ |
8,749 |
|
$ |
25,729 |
|
$ |
60,055 |
|
$ |
65,828 |
|
||||||||
Cumulative interest sensitivity gap as a percentage of total assets |
|
7.90 |
% |
|
3.64 |
% |
|
10.72 |
% |
|
25.01 |
% |
|
27.42 |
% |
Principal Amount Maturing or Repricing in: |
||||||||||||||||||||||||||||
1 Year |
2 Years |
3 Years |
4 Years |
5 Years |
Over 5 Years |
Total |
||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||
Interest earning assets: |
||||||||||||||||||||||||||||
Fixed rate loans |
$ |
25,341 |
|
$ |
13,050 |
|
$ |
24,576 |
|
$ |
23,956 |
|
$ |
31,287 |
|
$ |
4,673 |
|
$ |
122,883 |
* | |||||||
Average interest rate |
|
8.34 |
% |
|
9.15 |
% |
|
8.68 |
% |
|
9.87 |
% |
|
7.83 |
% |
|
8.55 |
% |
||||||||||
Variable rate loans |
$ |
71,763 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
71,763 |
| |||||||
Average interest rate |
|
6.26 |
% |
|||||||||||||||||||||||||
Investment securities |
$ |
2,499 |
|
$ |
10,150 |
|
$ |
4,000 |
|
$ |
6,569 |
|
$ |
11,926 |
|
$ |
2,281 |
|
$ |
37,425 |
| |||||||
Average interest rate |
|
5.00 |
% |
|
3.59 |
% |
|
4.52 |
% |
|
4.96 |
% |
|
5.10 |
% |
|
5.12 |
% |
||||||||||
Interest bearing liabilities: |
||||||||||||||||||||||||||||
Interest checking |
$ |
13,515 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
13,515 |
| |||||||
Average interest rate |
|
0.50 |
% |
|||||||||||||||||||||||||
Money market |
$ |
34,338 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
34,338 |
| |||||||
Average interest rate |
|
1.87 |
% |
|||||||||||||||||||||||||
Savings |
$ |
10,706 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
10,706 |
| |||||||
Average interest rate |
|
0.80 |
% |
|||||||||||||||||||||||||
Time deposits |
$ |
79,619 |
|
$ |
10,912 |
|
$ |
7,168 |
|
$ |
7,555 |
|
$ |
3,963 |
|
$ |
85 |
|
$ |
109,302 |
| |||||||
Average interest rate |
|
3.50 |
% |
|
4.89 |
% |
|
6.27 |
% |
|
6.68 |
% |
|
4.79 |
% |
|
5.01 |
% |
||||||||||
FHLB borrowings |
$ |
2,500 |
|
$ |
5,000 |
|
$ |
2,500 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
10,000 |
| |||||||
Average interest rate |
|
2.84 |
% |
|
3.51 |
% |
|
4.56 |
% |
|||||||||||||||||||
Other borrowings |
$ |
5 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
5 |
| |||||||
Average interest rate |
|
4.25 |
% |
* |
Net of deferred loan costs of $40 thousand. |
Principal Amount Maturing or Repricing in: |
||||||||||||||||||||||||||||
1 Year |
2 Years |
3 Years |
4 Years |
5 Years |
Over 5 Years |
Total |
||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||
Interest earning assets: |
||||||||||||||||||||||||||||
Fixed rate loans |
$ |
31,214 |
|
$ |
14,459 |
|
$ |
24,281 |
|
$ |
22,383 |
|
$ |
23,300 |
|
$ |
5,148 |
|
$ |
120,785 |
* | |||||||
Average interest rate |
|
8.29 |
% |
|
8.88 |
% |
|
8.84 |
% |
|
9.00 |
% |
|
8.39 |
% |
|
8.56 |
% |
||||||||||
Variable rate loans |
$ |
68,299 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
68,299 |
| |||||||
Average interest rate |
|
6.35 |
% |
|||||||||||||||||||||||||
Investment securities |
$ |
2,000 |
|
$ |
1,999 |
|
$ |
|
|
$ |
|
|
$ |
3,000 |
|
$ |
6,905 |
|
$ |
13,904 |
| |||||||
Average interest rate |
|
5.86 |
% |
|
5.65 |
% |
|
5.83 |
% |
|
5.77 |
% |
||||||||||||||||
Interest bearing liabilities: |
||||||||||||||||||||||||||||
Interest checking |
$ |
14,418 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
14,418 |
| |||||||
Average interest rate |
|
0.50 |
% |
|||||||||||||||||||||||||
Money market |
$ |
25,093 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
25,093 |
| |||||||
Average interest rate |
|
1.82 |
% |
|||||||||||||||||||||||||
Savings |
$ |
9,789 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
9,789 |
| |||||||
Average interest rate |
|
0.80 |
% |
|||||||||||||||||||||||||
Time deposits |
$ |
68,257 |
|
$ |
18,363 |
|
$ |
5,397 |
|
$ |
8,430 |
|
$ |
2,952 |
|
$ |
5 |
|
$ |
103,404 |
| |||||||
Average interest rate |
|
3.97 |
% |
|
5.63 |
% |
|
5.99 |
% |
|
6.73 |
% |
|
5.86 |
% |
|
5.20 |
% |
||||||||||
Other borrowings |
$ |
3,235 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
3,235 |
| |||||||
Average interest rate |
|
4.25 |
% |
* |
Net of deferred loan costs of $58 thousand. |
HAMPTON ROADS BANKSHARES, INC. |
(Registrant) |
/s/ CYNTHIA A. SABOL
|
Cynthia A. Sabol Senior Vice
President and Chief Financial Officer |