DANVILLE, VA -- (Marketwired) -- 01/23/14 -- American National Bankshares Inc. (NASDAQ: AMNB)

  • Q4 net income of $3.1 million and diluted EPS of $0.40
  • Net interest margin of 4.00% for Q4 2013
  • Nonperforming assets 0.65% of total assets
  • Average shareholders' equity of $168 million is 12.67% of average assets

American National Bankshares Inc. (NASDAQ: AMNB), parent company of American National Bank and Trust Company, today announced fourth quarter 2013 net income of $3,143,000 compared to $3,918,000 for the fourth quarter of 2012, a $775,000 or 19.8% decrease. Diluted earnings per share were $0.40 for the 2013 quarter compared to $0.50 for the 2012 quarter. Net income for the fourth quarter of 2013 produced a return on average assets of 0.95%, a return on average equity of 7.50%, and a return on average tangible equity of 10.86%.

Net income for 2013 was $15,747,000 compared to $16,006,000 for 2012, a $259,000 or 1.6% decrease. Diluted earnings per share were $2.00 for 2013 compared to $2.04 for 2012.

Earnings for 2013 and 2012 were favorably impacted by the July 2011 merger between American National and MidCarolina Financial Corporation ("MidCarolina").

Financial Performance and Overview
Jeffrey V. Haley, President and Chief Executive Officer, reported, "American National had an excellent year in 2013.

"Our balance sheet grew, on a percentage basis, as we anticipated a year ago, in the low single digits.

"At December 31, 2013, American National had $794,671,000 in loans compared to $788,705,000 at December 31, 2012, an increase of $5,966,000 or 0.8%.

"At December 31, 2013, American National had $1,057,675,000 in deposits compared to $1,027,667,000 at December 31, 2012, an increase of $30,008,000 or 2.9%. The deposit growth was strong in non-maturity (core) deposits. We are continuously attempting to grow core deposits and their affiliated relationships, but the challenge in this ongoing low rate environment is to do that in a cost effective and competitive manner. Our cost of deposits for the fourth quarter was 0.63%, compared to 0.75% for the 2012 quarter.

"On the income statement side, our net income for the fourth quarter was $3,143,000. This is down from $3,918,000 in the same quarter of 2012. Income for the quarter was adversely impacted by an expected reduction in accretion income and some unusual factors: our benefits cost increased roughly $300,000, because of pension settlement charges and an uptick in health insurance, and we recognized large valuation charges of $627,000 on some foreclosed real estate.

"Our net income for 2013 was excellent, $15,747,000. This is down slightly from $16,006,000 for 2012. A large portion of our earnings were driven by the July 2011 merger with MidCarolina. Approximately $1,345,000 of pretax income for the fourth quarter of 2013 and $6,265,000 for the year was directly related to various ongoing fair value adjustments, the vast majority of which results from the loan portfolio purchase discount.

"We want our investors to understand that the favorable earnings impact of the merger and the related fair value accounting is unwinding rapidly quarter to quarter and year to year. We are now two and a half years from the merger date. This decline is normal in the context of current rules for merger accounting.

"It's not just about numbers. Behind our numbers and financial metrics are the decisions and actions of a cadre of highly talented employees. This past year we were especially pleased and fortunate to add two new strategic hires to American National: Gregg Strader and Michelle Gaydica. Gregg Strader, a former executive with Iberia Bank, with wide ranging experience in strategic matters, has assumed the key executive leadership role of Chief Banking Officer. Michelle Gaydica brings a variety and wealth of community banking experience to us and will lead our Retail strategic efforts. We believe these two new people, along with our many other valued associates, are integral parts of the infrastructure we are building for the future of American National."

Haley concluded, "I am an optimist about American National. We're all aware of the many challenges, economic, regulatory, technological, and operational facing our industry. But, nevertheless, there are and will continue to be opportunities for banks with strong capital, superior asset quality and a culture of imagination. In the meantime, we are continuing our quest for high quality organic growth, which we anticipate will be in the low single digit percentage range this year, and, at the same time, preparing American National for appropriate strategic acquisition opportunities that may arise."

Capital
American National's capital ratios remain strong and exceed all regulatory requirements.

For the quarter ended December 31, 2013, average shareholders' equity was 12.67% of average assets, compared to 12.60% at December 31, 2012.

Book value per common share was $21.23 at December 31, 2013, compared to $20.80 at December 31, 2012.

Tangible book value per common share was $15.89 at December 31, 2013, compared to $15.23 at December 31, 2012.

Credit Quality Measurements
Non-performing assets ($5,071,000 of non-performing loans and $3,422,000 of foreclosed real estate) represented 0.65% of total assets at December 31, 2013, compared to 0.90% at December 31, 2012.

Annualized net charge offs to average loans were four basis points (0.04%) for the 2013 fourth quarter, compared to 11 basis points (0.11%) for the same quarter in 2012.

Net recoveries to average loans were two basis points (0.02%) for 2013 compared to net charge offs of seven basis points (0.07%) for 2012.

The allowance for loan losses as a percentage of total loans was 1.59% at December 31, 2013 compared to 1.54% at December 31, 2012. The primary driver of this increase has been renewals of performing acquired loans aggregating approximately $40 million over the past year, which are now part of the regular allowance analysis. In addition, American National has had strong loan recoveries during 2013.

Other real estate owned was $3,422,000 at December 31, 2013, compared to $4,660,000 at December 31, 2012. The current level of other real estate is the lowest level in the past four years for American National.

Net Interest Income
Net interest income before provision for loan losses decreased to $11,505,000 in the fourth quarter of 2013 from $12,177,000 in fourth quarter of 2012, a decrease of $672,000 or 5.5%.

For the 2013 quarter, the net interest margin was 4.00% compared to 4.37% for the same quarter in 2012, a decrease of 37 basis points (0.37%). This decline was driven by falling yields on earning assets, impacted by lower rates and volumes and lower levels of accretion income, and was partially mitigated by reduced cost of interest bearing liabilities.

Provision expense
Provision expense for the fourth quarter of 2013 was zero compared to $334,000 for the fourth quarter of 2012.

The need for additional provision expense has been positively impacted by unusually strong loan recoveries and strong asset quality metrics.

Noninterest Income
Noninterest income totaled $2,604,000 in the fourth quarter of 2013, compared with $2,686,000 in the fourth quarter of 2012, a decrease of $82,000 or 3.1%. The decrease was primarily the result of lower mortgage banking income, but was partially mitigated by improved trust income.

Noninterest Expense
Noninterest expense totaled $9,904,000 in the fourth quarter of 2013, compared to $9,003,000 in the fourth quarter of 2012, an increase of $901,000 or 10.0%. The largest driver of this increase was a fourth quarter increase in foreclosed real estate expense, which totaled $744,000 or 83.6% of the change. Most of this increase related to property valuation write-downs of $627,000 resulting from recently updated appraisals.

About American National
American National Bankshares Inc. is a multi-state bank holding company with total assets of approximately $1.3 billion. Headquartered in Danville, Virginia, American National is the parent company of American National Bank and Trust Company. American National Bank is a community bank serving southern and central Virginia and north central North Carolina with 25 banking offices and two loan production offices. American National Bank and Trust Company also manages an additional $628 million of trust, investment and brokerage assets in its Trust and Investment Services Division. Additional information about the company and the bank is available on the bank's website at www.amnb.com.

Shares of American National are traded on the NASDAQ Global Select Market under the symbol "AMNB."

This press release contains "forward-looking statements" within the meaning of federal securities laws. Certain of the statements involve significant risks and uncertainties. The statements herein are based on certain assumptions and analyses by American National 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; significant changes in securities markets; and changes regarding acquisitions and dispositions. Consequently, all forward-looking statements made herein are qualified by these cautionary statements and the cautionary language in American National'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

                                                         December 31
                                                 --------------------------
ASSETS                                               2013          2012
                                                 ------------  ------------

Cash and due from banks                          $     19,808  $     20,435
Interest-bearing deposits in other banks               47,873        27,007

Securities available for sale, at fair value          346,124       335,246
Restricted stock, at cost                               4,889         5,287
Loans held for sale                                     2,760        13,852

Loans                                                 794,671       788,705
  Less allowance for loan losses                      (12,600)      (12,118)
                                                 ------------  ------------
    Net Loans                                         782,071       776,587
                                                 ------------  ------------

Premises and equipment, net                            23,674        24,543
Other real estate owned, net                            3,422         6,193
Goodwill                                               39,043        39,043
Core deposit intangibles, net                           3,159         4,660
Bank owned life insurance                              14,746        14,289
Accrued interest receivable and other assets           19,943        16,545
                                                 ------------  ------------

    Total assets                                 $  1,307,512  $  1,283,687
                                                 ============  ============

Liabilities
  Demand deposits -- noninterest-bearing         $    229,347  $    217,275
  Demand deposits -- interest-bearing                 167,736       153,578
  Money market deposits                               185,270       166,111
  Savings deposits                                     85,724        81,135
  Time deposits                                       389,598       409,568
                                                 ------------  ------------
    Total deposits                                  1,057,675     1,027,667

  Short-term borrowings:
    Customer repurchase agreements                     39,478        49,942
    Other short-term borrowings                             -             -
  Long-term borrowings                                  9,951        10,079
  Trust preferred capital notes                        27,419        27,317
  Accrued interest payable and other liabilities        5,438         5,436
                                                 ------------  ------------
    Total liabilities                               1,139,961     1,120,441
                                                 ------------  ------------

Shareholders' equity
  Preferred stock, $5 par, 2,000,000 shares
   authorized, none outstanding                             -             -
  Common stock, $1 par, 20,000,000 shares
   authorized, 7,890,697 shares outstanding at
   December 31, 2013 and 7,846,912 shares
   outstanding at December 31, 2012                     7,891         7,847
  Capital in excess of par value                       58,050        57,211
  Retained earnings                                    99,090        90,591
  Accumulated other comprehensive income, net           2,520         7,597
                                                 ------------  ------------
    Total shareholders' equity                        167,551       163,246
                                                 ------------  ------------

    Total liabilities and shareholders' equity   $  1,307,512  $  1,283,687
                                                 ============  ============


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

                                Three Months Ended      Twelve Months Ended
                                    December 31             December 31
                              ----------------------  ----------------------
                                 2013        2012        2013        2012
                              ----------  ----------  ----------  ----------
Interest and Dividend Income:
  Interest and fees on loans  $   10,964  $   11,965  $   44,817  $   49,189
  Interest and dividends on
   securities:
    Taxable                          956         914       3,530       4,044
    Tax-exempt                     1,060       1,062       4,213       4,280
    Dividends                         69          58         245         213
  Other interest income               45          33         151          80
                              ----------  ----------  ----------  ----------
      Total interest and
       dividend income            13,094      14,032      52,956      57,806
                              ----------  ----------  ----------  ----------

Interest Expense:
  Interest on deposits             1,317       1,552       5,460       6,843
  Interest on short-term
   borrowings                          2          23          40         150
  Interest on long-term
   borrowings                         83          83         329         335
  Interest on trust preferred
   capital notes                     187         197         754         813
                              ----------  ----------  ----------  ----------
      Total interest expense       1,589       1,855       6,583       8,141
                              ----------  ----------  ----------  ----------

Net Interest Income               11,505      12,177      46,373      49,665
  Provision for loan losses            -         334         294       2,133
                              ----------  ----------  ----------  ----------

Net Interest Income After
 Provision for Loan Losses        11,505      11,843      46,079      47,532
                              ----------  ----------  ----------  ----------

Noninterest Income:
  Trust fees                       1,080         929       3,689       3,703
  Service charges on deposit
   accounts                          460         442       1,750       1,757
  Other fees and commissions         471         445       1,864       1,768
  Mortgage banking income            295         569       2,008       2,234
  Securities gains (losses),
   net                               (11)         (2)        192         158
  Other                              309         303       1,324       1,790
                              ----------  ----------  ----------  ----------
      Total noninterest
       income                      2,604       2,686      10,827      11,410
                              ----------  ----------  ----------  ----------

Noninterest Expense:
  Salaries                         3,507       3,932      14,059      15,785
  Employee benefits                1,226         947       3,848       3,604
  Occupancy and equipment            893       1,009       3,614       3,951
  FDIC assessment                    162         162         647         692
  Bank franchise tax                 186         152         745         690
  Core deposit intangible
   amortization                      330         421       1,501       1,935
  Foreclosed real estate, net        842          98       1,523         528
  Other                            2,758       2,282       9,168       9,458
                              ----------  ----------  ----------  ----------
      Total noninterest
       expense                     9,904       9,003      35,105      36,643
                              ----------  ----------  ----------  ----------

Income Before Income Taxes         4,205       5,526      21,801      22,299
Income Taxes                       1,062       1,608       6,054       6,293
                              ----------  ----------  ----------  ----------
Net Income                    $    3,143  $    3,918  $   15,747  $   16,006
                              ==========  ==========  ==========  ==========

Net Income Per Common Share:
  Basic                       $     0.40  $     0.50  $     2.00  $     2.04
  Diluted                     $     0.40  $     0.50  $     2.00  $     2.04
Average Common Shares
 Outstanding:
  Basic                        7,887,811   7,844,545   7,872,870   7,834,351
  Diluted                      7,901,198   7,854,083   7,884,561   7,845,652


                        Net Interest Income Analysis
            For the Three Months Ended December 31, 2013 and 2012
                        (in thousands, except rates)

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

                           2013        2012      2013     2012   2013  2012
                       ----------- ----------- -------- -------- ----  ----
Loans:
  Commercial           $   118,431 $   122,697 $  1,376 $  1,506 4.61% 4.87%
  Real estate              670,720     671,180    9,498   10,368 5.66  6.18
  Consumer                   5,525       6,269       87      120 6.25  7.59
                       ----------- ----------- -------- -------- ----  ----
    Total loans            794,676     800,146   10,961   11,994 5.51  5.99
                       ----------- ----------- -------- -------- ----  ----

Securities:
  Federal agencies          66,613      35,728      164      110 0.98  1.23
  Mortgage-backed &
  CMO's                    70,821      85,623      402      419 2.27  1.96
  State and municipal      196,643     187,545    1,946    1,945 3.96  4.15
  Other                     16,897      11,822      124      103 2.94  3.49
                       ----------- ----------- -------- -------- ----  ----
    Total securities       350,974     320,718    2,636    2,577 3.00  3.21
                       ----------- ----------- -------- -------- ----  ----

Deposits in other banks     60,408      46,342       45       33 0.30  0.28
                       ----------- ----------- -------- -------- ----  ----

  Total interest-
   earning assets        1,206,058   1,167,206   13,642   14,604 4.52  5.00
                                               -------- -------- ----  ----

Non-earning assets         116,184     129,503
                       ----------- -----------

    Total assets       $ 1,322,242 $ 1,296,709
                       =========== ===========

Deposits:
  Demand               $   163,809 $   145,539       26       36 0.06  0.10
  Money market             186,391     169,647       84      107 0.18  0.25
  Savings                   85,061      79,492       17       23 0.08  0.11
  Time                     394,492     426,608    1,190    1,386 1.20  1.29
                       ----------- ----------- -------- -------- ----  ----
    Total deposits         829,753     821,286    1,317    1,552 0.63  0.75

Customer repurchase
 agreements                 47,220      45,510        2       23 0.02  0.20
Long-term borrowings        37,380      37,406      270      280 2.89  2.99
                       ----------- ----------- -------- -------- ----  ----
  Total interest-
   bearing liabilities     914,355     904,204    1,589    1,855 0.69  0.81
                                               -------- -------- ----  ----

Noninterest bearing
 demand deposits           234,167     221,906
Other liabilities            6,175       7,215
Shareholders' equity       167,545     163,384
                       ----------- -----------

    Total liabilities
     and shareholders'
     equity            $ 1,322,242 $ 1,296,709
                       =========== ===========

Interest rate spread                                             3.83% 4.19%
                                                                 ====  ====
Net interest margin                                              4.00% 4.37%
                                                                 ====  ====

Net interest income
 (taxable equivalent
 basis)                                          12,053   12,749
Less: Taxable
 equivalent adjustment                              548      572
                                               -------- --------
Net interest income                            $ 11,505 $ 12,177
                                               ======== ========


                        Net Interest Income Analysis
               For the Years Ended December 31, 2013 and 2012
                  (in thousands, except yields and rates)

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

                           2013        2012      2013     2012   2013  2012
                       ----------- ----------- -------- -------- ----  ----
Loans:
  Commercial           $   125,283 $   128,031 $  6,082 $  6,642 4.85% 5.19%
  Real estate              663,224     677,314   38,425   42,088 5.79  6.21
  Consumer                   5,847       8,359      403      605 6.89  7.24
                       ----------- ----------- -------- -------- ----  ----
    Total loans            794,354     813,704   44,910   49,335 5.65  6.06
                       ----------- ----------- -------- -------- ----  ----

Securities:
  Federal agencies          55,435      36,066      532      545 0.96  1.51
  Mortgage-backed &
  CMO's                    74,909      94,183    1,442    1,906 1.93  2.02
  State and municipal      193,254     182,939    7,750    7,829 4.01  4.28
  Other                     15,007      11,654      430      435 2.87  3.73
                       ----------- ----------- -------- -------- ----  ----
    Total securities       338,605     324,842   10,154   10,715 3.00  3.30
                       ----------- ----------- -------- -------- ----  ----

Deposits in other banks     53,857      32,080      151       80 0.28  0.25
                       ----------- ----------- -------- -------- ----  ----

  Total interest-
   earning assets        1,186,816   1,170,626   55,215   60,130 4.65  5.14
                                               -------- -------- ----  ----

Non-earning assets         120,338     132,455
                       ----------- -----------

    Total assets       $ 1,307,154 $ 1,303,081
                       =========== ===========

Deposits:
  Demand               $   161,602 $   142,296      111      190 0.07  0.13
  Money market             178,235     174,027      338      521 0.19  0.30
  Savings                   84,162      78,358       71      111 0.08  0.14
  Time                     405,213     443,549    4,940    6,021 1.22  1.36
                       ----------- ----------- -------- -------- ----  ----
    Total deposits         829,212     838,230    5,460    6,843 0.66  0.82

Customer repurchase
 agreements                 47,816      46,939       40      148 0.08  0.32
Other short-term
 borrowings                      1         496        0        2 0.40  0.42
Long-term borrowings        37,437      37,415    1,083    1,148 2.89  3.07
                       ----------- ----------- -------- -------- ----  ----

  Total interest-
   bearing liabilities     914,466     923,080    6,583    8,141 0.72  0.88
                                               -------- -------- ----  ----

Noninterest bearing
 demand deposits           220,980     213,129
Other liabilities            6,370       8,025
Shareholders' equity       165,338     158,847
                       ----------- -----------

    Total liabilities
     and shareholders'
     equity            $ 1,307,154 $ 1,303,081
                       =========== ===========

Interest rate spread                                             3.93% 4.26%
                                                                 ====  ====
Net interest margin                                              4.10% 4.44%
                                                                 ====  ====

Net interest income (taxable
 equivalent basis)                               48,632   51,989
Less: Taxable
 equivalent adjustment                            2,259    2,324

                                               -------- --------
Net interest income                            $ 46,373 $ 49,665
                                               ======== ========


American National Bankshares Inc. and Subsidiaries
Financial Highlights

(In thousands, except
 share, ratio and
 nonfinancial data,
 unaudited)            4th Qtr    3rd Qtr    4th Qtr      YTD        YTD
                        2013       2013       2012       2013       2012
                     ---------- ---------- ---------- ---------- ----------
EARNINGS
  Interest income    $   13,094 $   13,106 $   14,032 $   52,956 $   57,806
  Interest expense        1,589      1,613      1,855      6,583      8,141
  Net interest income    11,505     11,493     12,177     46,373     49,665
  Provision for loan
   losses                     -          -        334        294      2,133
  Noninterest income      2,604      2,767      2,686     10,827     11,410
  Noninterest expense     9,904      8,455      9,003     35,105     36,643
  Income taxes            1,062      1,562      1,608      6,054      6,293
  Net income              3,143      4,243      3,918     15,747     16,006

PER COMMON SHARE
  Earnings per share
   - basic           $     0.40 $     0.54 $     0.50 $     2.00 $     2.04
  Earnings per share
   - diluted               0.40       0.54       0.50       2.00       2.04
  Cash dividends paid      0.23       0.23       0.23       0.92       0.92
  Book value per
   share                  21.23      21.03      20.80      21.23      20.80
  Book value per
   share - tangible
   (a)                    15.89      15.63      15.23      15.89      15.23
  Closing market
   price                  26.25      23.20      20.19      26.25      20.19

FINANCIAL RATIOS
  Return on average
   assets                  0.95%      1.30%      1.21%      1.20%      1.23%
  Return on average
   equity                  7.50      10.40       9.59       9.52      10.08
  Return on average
   tangible equity
   (b)                    10.86      14.90      14.12      13.75      15.25
  Average equity to
   average assets         12.67      12.48      12.60      12.65      12.19
  Tangible equity to
   tangible assets
   (a)                     9.91       9.62       9.64       9.91       9.64
  Net interest
   margin, taxable
   equivalent              4.00       4.06       4.37       4.10       4.44
  Efficiency ratio        72.76      57.43      58.36      57.57      58.23
  Effective tax rate      22.77      26.91      29.10      28.22      28.22

PERIOD-END BALANCES
  Securities         $  351,013 $  352,502 $  340,533 $  351,013 $  340,533
  Loans held for sale     2,760      3,919     13,852      2,760     13,852
  Loans, net of
   unearned income      794,671    798,996    788,705    794,671    788,705
  Goodwill and other
   intangibles           42,202     42,532     43,703     42,202     43,703
  Assets              1,307,512  1,324,185  1,283,687  1,307,512  1,283,687
  Assets - tangible
   (a)                1,265,310  1,281,653  1,239,984  1,265,310  1,239,984
  Deposits            1,057,675  1,071,083  1,027,667  1,057,675  1,027,667
  Customer repurchase
   agreements            39,478     44,026     49,942     39,478     49,942
  Long-term
   borrowings            37,370     37,377     37,396     37,370     37,396
  Shareholders'
   equity               167,551    165,826    163,246    167,551    163,246
  Shareholders'
   equity - tangible
   (a)                  125,349    123,294    119,543    125,349    119,543

AVERAGE BALANCES
  Securities         $  350,974 $  339,582 $  320,718 $  338,605 $  324,842
  Loans held for sale     1,669      5,109     10,535      4,948      7,533
  Loans, net of
   unearned income      793,007    790,846    789,611    789,406    806,171
  Interest-earning
   assets             1,206,058  1,189,844  1,167,206  1,186,816  1,170,626
  Goodwill and other
   intangibles           42,404     42,731     43,970     42,949     44,762
  Assets              1,322,242  1,307,347  1,296,709  1,307,154  1,303,081
  Assets - tangible
   (a)                1,279,838  1,264,616  1,252,739  1,264,205  1,258,319
  Interest-bearing
   deposits             829,753    834,305    821,286    829,212    838,230
  Deposits            1,063,920  1,053,124  1,043,192  1,050,192  1,051,359
  Customer repurchase
   agreements            47,220     46,712     45,510     37,437     46,939
  Other short-term
   borrowings                 -          -          2          1        496
  Long-term
   borrowings            37,380     37,388     37,406     37,437     37,415
  Shareholders'
   equity               167,545    163,130    163,384    165,338    158,847
  Shareholders'
   equity - tangible
   (a)                  125,141    120,399    119,414    122,389    114,085

American National Bankshares Inc. and Subsidiaries
Financial Highlights

(In thousands,
 except share,
 ratio and
 nonfinancial data,
 unaudited)           4th Qtr    3rd Qtr    4th Qtr      YTD         YTD
                       2013       2013       2012       2013        2012
                    ---------- ---------- ---------- ----------  ----------
CAPITAL
  Average shares
   outstanding -
   basic             7,887,811  7,877,901  7,844,545  7,872,870   7,834,351
  Average shares
   outstanding -
   diluted           7,901,198  7,892,015  7,854,083  7,884,561   7,845,652

ALLOWANCE FOR LOAN
 LOSSES
  Beginning balance $   12,684 $   12,676 $   11,998 $   12,118  $   10,529
  Provision for
   loan losses               0          -        334        294       2,133
  Charge-offs             (208)      (162)      (404)      (837)     (2,086)
  Recoveries               124        170        190      1,025       1,542
                    ---------- ---------- ---------- ----------  ----------
  Ending balance    $   12,600 $   12,684 $   12,118 $   12,600  $   12,118

LOANS
  Construction and
   land development $   41,822 $   43,386 $   48,812 $   41,822  $   48,812
  Commercial real
   estate              364,616    361,968    355,433    364,616     355,433
  Residential real
   estate              171,917    173,695    161,033    171,917     161,033
  Home equity           87,797     89,154     91,313     87,797      91,313
  Commercial and
   industrial          122,553    124,504    126,192    122,553     126,192
  Consumer               5,966      6,289      5,922      5,966       5,922
                    ---------- ---------- ---------- ----------  ----------
  Total             $  794,671 $  798,996 $  788,705 $  794,671  $  788,705

NONPERFORMING
 ASSETS AT PERIOD-
 END
  Nonperforming
   loans:
    90 days past
     due and
     accruing       $        - $        - $        - $        -  $        -
    Nonaccrual           5,071      4,647      5,316      5,071       5,316
  Foreclosed real
   estate                3,422      4,215      6,193      3,422       6,193
                    ---------- ---------- ---------- ----------  ----------
  Nonperforming
   assets           $    8,493 $    8,862 $   11,509 $    8,493  $   11,509

ASSET QUALITY
 RATIOS
  Allowance for
   loan losses to
   total loans            1.59       1.59       1.54       1.59        1.54
  Allowance for
   loan losses to
   nonperforming
   loans                248.47     272.95     227.95     248.47      227.95
  Nonperforming
   assets to total
   assets                 0.65       0.67       0.90       0.65        0.90
  Nonperforming
   loans to total
   loans                  0.64       0.58       0.67       0.64        0.67
  Annualized net
   charge-offs
   (recoveries) to
   average loans          0.04%      0.00%      0.11%     (0.02)%      0.07%

OTHER DATA
  Fiduciary assets
   at period-end
   (c)              $  442,583 $  430,853 $  386,210 $  442,583  $  386,210
  Retail brokerage
   assets at
   period-end (c)   $  185,810 $  175,856 $  155,079 $      186  $  155,079
  Number full-time
   equivalent
   employees (d)           290        290        307        290         307
  Number of full
   service offices          25         25         25         25          25
  Number of loan
   production
   offices                   2          2          2          2           2
  Number of ATM's           31         31         31         31          31

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
(e) - The efficiency ratio is calculated by dividing noninterest expense
 excluding gains or losses on the sale of OREO by net interest income
 including tax equivalent income on nontaxable loans and securities and
 excluding (a) gains or losses on securities and (b) gains or losses on
 sale of premises and equipment.

Source: American National Bankshares Inc.

distributed by