UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For Quarterly Period Ended September 30, 2003
Commission File Number 0-14773
NATIONAL BANCSHARES CORPORATION
Ohio | 34-1518564 | |
|
||
State of incorporation |
IRS Employer Identification No. |
112 West Market Street, Orrville, Ohio 44667
Registrants telephone number: (330) 682-1010
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes X No
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes No X
Indicate the number of shares outstanding of each of the registrants classes of common stock, as of November 6, 2003:
Common Stock, Without Par Value: 2,234,488 Shares Outstanding
1
National Bancshares Corporation
Index
Page | ||||||
Number | ||||||
Part I. Financial Information | ||||||
Item 1. Financial Statements | ||||||
Consolidated Balance Sheets as of September 30, 2003 and December 31, 2002 (Unaudited) | 3 | |||||
Consolidated Statements of Income and Comprehensive Income for the three and nine months ended September 30, 2003 and 2002 (Unaudited) | 4 | |||||
Consolidated Statements of Cash Flows for the nine months ended September 30, 2003 and 2002 (Unaudited) | 5 | |||||
Note to Consolidated Financial Statements (Unaudited) | 6 | |||||
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations | 7 - 11 | |||||
Item 3. Quantitative and Qualitative Disclosures About Market Risk | 11 | |||||
Item 4. Controls and Procedures | 12 | |||||
Part II. Other Information | 12 | |||||
Item 1. Legal Proceedings None | ||||||
Item 2. Changes in Securities and use of proceeds None | ||||||
Item 3. Defaults Upon Senior Securities None | ||||||
Item 4. Submission of matters to a vote of security holders None | ||||||
Item 5. Other Information None | ||||||
Item 6. Exhibits and Reports on Form 8-K | ||||||
Signatures | 13 | |||||
Exhibits | 14-16 |
2
NATIONAL BANCSHARES CORPORATION
9/30/03 | 12/31/02 | |||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 8,728,672 | $ | 10,010,654 | ||||||||
Federal funds sold |
21,000,000 | 6,315,000 | ||||||||||
Total cash and cash equivalents |
29,728,672 | 16,325,654 | ||||||||||
Interest bearing deposits with banks |
998,446 | 997,185 | ||||||||||
Securities available for sale (at fair value) |
59,686,147 | 52,364,712 | ||||||||||
Securities held to maturity |
17,162,474 | 18,441,685 | ||||||||||
Fair value September 30, 2003 - $17,749,000
December 31, 2002 - $18,986,000 |
||||||||||||
Federal bank stock |
2,751,050 | 2,689,450 | ||||||||||
Loans: |
||||||||||||
Commercial |
73,655,803 | 62,693,450 | ||||||||||
Real estate mortgage |
103,635,851 | 122,394,895 | ||||||||||
Installment |
7,535,259 | 7,442,374 | ||||||||||
Total loans |
184,826,913 | 192,530,719 | ||||||||||
Less: Unearned income |
374,185 | 366,856 | ||||||||||
Allowance for loan losses |
1,743,424 | 1,604,200 | ||||||||||
Loans, net |
182,709,304 | 190,559,663 | ||||||||||
Accrued interest receivable |
1,715,472 | 1,495,506 | ||||||||||
Premises and equipment |
4,622,061 | 4,816,253 | ||||||||||
Goodwill |
4,475,165 | 4,475,465 | ||||||||||
Identified intangible assets |
1,722,799 | 1,929,734 | ||||||||||
Other assets |
2,527,129 | 2,407,248 | ||||||||||
TOTAL |
$ | 308,098,719 | $ | 296,502,555 | ||||||||
LIABILITIES
AND SHAREHOLDERS EQUITY |
||||||||||||
Deposits |
||||||||||||
Demand |
$ | 35,533,561 | $ | 35,852,184 | ||||||||
Savings and N.O.W.s |
134,591,538 | 116,488,042 | ||||||||||
Time |
80,402,620 | 86,957,001 | ||||||||||
Total deposits |
250,527,719 | 239,297,227 | ||||||||||
Securities sold under repurchase agreements |
2,123,297 | 3,006,221 | ||||||||||
Federal Reserve note account |
157,534 | 1,000,000 | ||||||||||
Federal Home Loan Bank advances |
17,068,581 | 17,205,743 | ||||||||||
Accrued interest payable |
481,191 | 532,007 | ||||||||||
Other liabilities |
2,985,685 | 2,271,307 | ||||||||||
Total liabilities |
273,344,007 | 263,312,505 | ||||||||||
SHAREHOLDERS
EQUITY |
||||||||||||
Common stock without par value; 6,000,000 shares
authorized; 2,289,528 shares issued |
11,447,640 | 11,447,640 | ||||||||||
Additional paid-in capital |
4,689,800 | 4,689,800 | ||||||||||
Retained earnings |
17,784,740 | 16,502,352 | ||||||||||
Accumulated other comprehensive income |
2,022,025 | 1,739,751 | ||||||||||
Less: Treasury shares (at cost): 55,040 shares as of
September 30, 2003 and December 31, 2002 |
(1,189,493 | ) | (1,189,493 | ) | ||||||||
Total shareholders equity |
34,754,712 | 33,190,050 | ||||||||||
TOTAL |
$ | 308,098,719 | $ | 296,502,555 | ||||||||
See notes to consolidated financial statements
3
NATIONAL BANCSHARES CORPORATION
Three months ended | Nine months ended | ||||||||||||||||||
9/30/03 | 9/30/02 | 9/30/03 | 9/30/02 | ||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
|||||||||||||||||||
Loans, including fees |
$ | 2,734,207 | $ | 3,309,038 | $ | 8,625,312 | $ | 8,759,793 | |||||||||||
Federal funds sold |
38,385 | 47,549 | 78,837 | 85,396 | |||||||||||||||
Securities: |
|||||||||||||||||||
Taxable |
741,930 | 733,857 | 2,230,583 | 2,225,375 | |||||||||||||||
Nontaxable |
229,671 | 201,149 | 710,651 | 625,878 | |||||||||||||||
Total interest and dividend income |
3,744,193 | 4,291,593 | 11,645,383 | 11,696,442 | |||||||||||||||
INTEREST EXPENSE: |
|||||||||||||||||||
Deposits |
713,696 | 1,215,601 | 2,355,415 | 3,380,129 | |||||||||||||||
Short-term borrowings |
1,667 | 3,610 | 5,036 | 10,548 | |||||||||||||||
Federal Home Loan Bank advances |
189,610 | 160,785 | 527,238 | 374,139 | |||||||||||||||
Total interest expense |
904,973 | 1,379,996 | 2,887,689 | 3,764,816 | |||||||||||||||
Net interest income |
2,839,220 | 2,911,597 | 8,757,694 | 7,931,626 | |||||||||||||||
PROVISION FOR LOAN LOSSES |
70,000 | 25,000 | 155,000 | 140,000 | |||||||||||||||
Net interest income after provision for loan losses |
2,769,220 | 2,886,597 | 8,602,694 | 7,791,626 | |||||||||||||||
NONINTEREST INCOME |
|||||||||||||||||||
Checking account fees |
187,693 | 197,406 | 561,520 | 560,256 | |||||||||||||||
Gain on sale of loans |
26,232 | 6,460 | 115,982 | 8,409 | |||||||||||||||
Securities gains, net |
27,358 | 6,007 | 37,242 | 188,331 | |||||||||||||||
Other |
143,754 | 129,449 | 436,671 | 362,796 | |||||||||||||||
Total noninterest income |
385,037 | 339,322 | 1,151,415 | 1,119,792 | |||||||||||||||
NONINTEREST EXPENSE: |
|||||||||||||||||||
Salaries and employee benefits |
1,262,057 | 1,128,308 | 3,683,955 | 3,180,376 | |||||||||||||||
Data processing fees |
190,204 | 175,548 | 567,462 | 558,483 | |||||||||||||||
Net occupancy expense |
100,738 | 95,630 | 304,461 | 250,018 | |||||||||||||||
Depreciation furniture and fixtures |
87,181 | 82,868 | 266,102 | 242,054 | |||||||||||||||
Franchise taxes |
78,750 | 74,204 | 236,250 | 228,675 | |||||||||||||||
Maintenance and repairs |
67,528 | 64,544 | 202,469 | 165,522 | |||||||||||||||
Other expenses |
541,116 | 429,811 | 1,515,784 | 1,201,813 | |||||||||||||||
Total noninterest expense |
2,327,574 | 2,050,913 | 6,776,483 | 5,826,941 | |||||||||||||||
INCOME BEFORE INCOME TAXES |
826,683 | 1,175,006 | 2,977,626 | 3,084,477 | |||||||||||||||
Income tax expense |
189,737 | 300,249 | 734,408 | 799,427 | |||||||||||||||
NET INCOME |
636,946 | 874,757 | 2,243,218 | 2,285,050 | |||||||||||||||
OTHER COMPREHENSIVE INCOME: |
|||||||||||||||||||
Unrealized appreciation (depreciation) in
fair value of securities available for sale, net of tax |
(574,584 | ) | 337,367 | 306,854 | 1,011,451 | ||||||||||||||
Reclassification adjustment for realized (gains), losses
included in earnings, net of tax |
(18,057 | ) | (3,964 | ) | (24,580 | ) | (124,298 | ) | |||||||||||
(592,641 | ) | 333,403 | 282,274 | 887,153 | |||||||||||||||
COMPREHENSIVE INCOME |
$ | 44,305 | $ | 1,208,160 | $ | 2,525,492 | $ | 3,172,203 | |||||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
2,234,488 | 2,230,267 | 2,234,488 | 2,226,894 | |||||||||||||||
BASIC EARNINGS PER COMMON SHARE |
$ | 0.29 | $ | 0.39 | $ | 1.00 | $ | 1.03 | |||||||||||
DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.15 | $ | 0.14 | $ | 0.43 | $ | 0.40 | |||||||||||
See notes to consolidated financial statements
4
NATIONAL BANCSHARES CORPORATION
(Unaudited) | Nine Months Ended | |||||||||
9/30/03 | 9/30/02 | |||||||||
Net Cash From Operating Activities |
$ | 3,060,989 | $ | 1,535,809 | ||||||
Cash
Flows From Investing Activities: |
||||||||||
Net change in interest-bearing deposits with banks |
(1,261 | ) | 997,397 | |||||||
Securities Held to Maturity |
||||||||||
Proceeds from Maturities and Repayments |
1,552,400 | 2,139,800 | ||||||||
Purchases |
(318,400 | ) | (796,568 | ) | ||||||
Securities
Available for Sale |
||||||||||
Proceeds from Maturities and Repayments |
5,107,807 | 8,726,465 | ||||||||
Proceeds from Sales |
1,909,439 | 5,317,609 | ||||||||
Purchases |
(13,704,157 | ) | (5,865,603 | ) | ||||||
Purchases of Federal bank stock |
| (446,050 | ) | |||||||
Net Cash Paid for Acquisition |
| (1,083,198 | ) | |||||||
Capital Expenditures |
(212,631 | ) | (462,869 | ) | ||||||
Proceeds from Sale of Loans |
5,432,154 | 1,195,026 | ||||||||
Net Change in Loans to Customers |
2,147,223 | 1,442,358 | ||||||||
Net Cash From Investing Activities |
1,912,574 | 11,164,367 | ||||||||
Cash
Flows from Financing Activities: |
||||||||||
Net Change in Demand and Savings Accounts |
17,784,873 | 13,478,162 | ||||||||
Net Change in Time Deposits |
(6,554,381 | ) | (13,842,258 | ) | ||||||
Net Change in Short-Term Borrowings |
(1,725,390 | ) | 1,071,689 | |||||||
Repayments on Federal Home Loan Bank Advances |
(137,162 | ) | (4,119,996 | ) | ||||||
Dividends Paid |
(938,485 | ) | (867,406 | ) | ||||||
Dividends Reinvested |
| 189,799 | ||||||||
Net Cash From Financing Activities |
8,429,455 | (4,090,010 | ) | |||||||
Net Change in Cash and Cash Equivalents |
13,403,018 | 8,610,166 | ||||||||
Beginning
Cash and Cash Equivalents |
16,325,654 | 10,260,082 | ||||||||
Ending Cash and Cash Equivalents |
$ | 29,728,672 | $ | 18,870,248 | ||||||
Supplemental
Disclosures |
||||||||||
Cash Paid for Interest |
$ | 2,938,505 | $ | 3,649,150 | ||||||
Cash Paid for Income Taxes |
$ | 740,000 | $ | 685,000 |
See notes to consolidated financial statements.
5
National Bancshares Corporation
Note 1. Basis of Presentation
The accompanying consolidated financial statements include the accounts of National Bancshares Corporation (the Company) and its wholly owned subsidiary, First National Bank, Orrville, Ohio (the Bank). All significant intercompany transactions and balances have been eliminated. The consolidated balance sheet as of September 30, 2003, the consolidated statements of income and comprehensive income for the three and nine month periods ended September 30, 2003 and 2002, and the consolidated statements of cash flows for the nine month periods ended September 30, 2003 and 2002 have been prepared by the Company without audit. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.
The consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q, but do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. These statements should be read in conjunction with the consolidated financial statements and footnotes in the Companys annual report on Form 10-K for the year ended December 31, 2002. Operating results for the nine months ended September 30, 2003 are not necessarily indicative of the results that may be expected for the year ending December 31, 2003.
To prepare financial statements in conformity with accounting principles generally accepted in the United States of America, management makes estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided, and future results could differ. The allowance for loan losses and fair values of certain securities are particularly subject to change.
The Company provides a broad range of financial services to individuals and companies in northern Ohio. While the Companys chief decision makers monitor the revenue streams of the various products and services, operations are managed and financial performance is evaluated on a Company-wide basis. Accordingly, all the Companys banking operations are considered by management to be aggregated in one reportable operating segment.
The Financial Accounting Standards Board (FASB) recently issued two new accounting standards, Statement 149, Amendment of Statement 133 on Derivative Instruments and Hedging Activities, and Statement 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equities, both of which generally become effective in the quarter beginning July 1, 2003. Because the Company does not have these instruments or is only nominally involved in these instruments, the new accounting standards will not materially affect the Companys operating results or financial condition.
6
Item 2. Managements Discussion and Analysis of Financial Condition and
Results of Operations
FORWARD-LOOKING INFORMATION |
The Company cautions that any forward-looking statements contained in this report, in a report incorporated by reference to this report or made by management of the Company, involve risk and uncertainties, and are subject to change based on various important factors. When used herein, the terms anticipates, plans, expects, believes, and similar expressions as they relate to the Company or its management are intended to identify such forward looking statements. Actual results could differ materially from those expressed or implied. Risks and uncertainties that could cause or contribute to such material differences include, but are not limited to, general economic conditions, interest rate environment, competitive conditions in the financial services industry, changes in law, governmental policies and regulations, and rapidly changing technology affecting financial services. The Company disclaims any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new information, or otherwise.
FINANCIAL CONDITION | |||
Balance Sheets |
Total assets increased $11.6 million or 3.9% from 12/31/02 principally due to an increase in total deposits. Total securities increased $6.0 million or 8.5% from 12/31/02. Federal funds sold increased $14.7 million or 232.5% due mainly to an increase in total deposits. Net loans decreased $7.8 million or 4.1% principally due to payoffs and sales of fixed rate real estate mortgages, offset by commercial loan growth. With interest rates being at historic lows, management felt it was appropriate to sell approximately $5.4 million in fixed rate real estate mortgages. Commercial loans increased $11.0 million or 17.5%, while real estate mortgages decreased $18.8 million or 15.3% and installment loans increased $0.1 million or 1.2%. Recent additions to our commercial loan staff, along with an expanded market due to the acquisition of Peoples Financial Corporation in 2002, has resulted in strong growth in our commercial loan portfolio. The decrease in real estate mortgages has helped diversify the loan portfolio by enabling a redeployment of funds into other types of loans and earning assets carrying a variable rate of interest of shorter maturity.
7
The carrying amounts and estimated fair values of securities are summarized as follows:
September 30, 2003 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
Cost | Gains | Losses | Value | ||||||||||||||
Available for Sale: |
|||||||||||||||||
U.S. Government and federal agency |
$ | 1,148,131 | $ | 15,625 | $ | 24,256,703 | |||||||||||
State and municipal |
183,450 | | 2,448,289 | ||||||||||||||
Corporate bond and notes |
1,881,684 | 88,712 | 32,039,811 | ||||||||||||||
Total debt securities |
3,213,265 | 104,337 | 58,744,803 | ||||||||||||||
Equity securities |
46,033 | 91,285 | 941,344 | ||||||||||||||
Total |
$ | 3,259,298 | $ | 195,622 | $ | 59,686,147 | |||||||||||
Held to Maturity: |
|||||||||||||||||
State and municipal |
$ | 17,162,474 | $ | 642,180 | $ | 55,459 | $ | 17,749,195 | |||||||||
December 31, 2002 | |||||||||||||||||
Gross | Gross | ||||||||||||||||
Amortized | Unrealized | Unrealized | Fair | ||||||||||||||
Cost | Gains | Losses | Value | ||||||||||||||
Available for Sale: |
|||||||||||||||||
U.S. Government and federal agency |
$ | 1,244,835 | $ | 317 | $ | 21,019,263 | |||||||||||
State and municipal |
146,698 | | 2,420,694 | ||||||||||||||
Corporate bond and notes |
1,589,612 | 158,648 | 26,902,346 | ||||||||||||||
Total debt securities |
2,981,145 | 158,965 | 50,342,303 | ||||||||||||||
Equity securities |
85,573 | 271,766 | 2,022,409 | ||||||||||||||
Total |
$ | 3,066,718 | $ | 430,731 | $ | 52,364,712 | |||||||||||
Held to Maturity: |
|||||||||||||||||
State and municipal |
$ | 18,441,685 | $ | 688,144 | $ | 144,264 | $ | 18,985,565 | |||||||||
The activity in the allowance for loan losses for the first nine months of 2003 and 2002 was as follows:
2003 | 2002 | |||||||
Beginning balance |
$ | 1,604,200 | $ | 1,321,152 | ||||
Provision for loan losses |
155,000 | 140,000 | ||||||
Loans charged-off |
(26,528 | ) | (35,817 | ) | ||||
Recoveries |
10,752 | 12,924 | ||||||
Transfer of allowance from merged entity |
| 244,529 | ||||||
Ending balance |
$ | 1,743,424 | $ | 1,682,788 | ||||
8
The allowance for loan losses is a valuation allowance for probable credit losses, increased by the provision for loan losses and decreased by charge-offs less recoveries. The allowance is maintained at a level that is considered adequate to absorb all estimated losses. Management estimates the allowance balance required using the following methodology. All problem, past due and non-performing loans are closely monitored and analyzed by management on a regular basis. Management assigns a classification rating to these loans based on information about specific borrower situations and estimated collateral values. Management determines the loss that exists on each significant problem, past due and non-performing loan. Other past due loans that are not analyzed individually are pooled and evaluated by loan type. The probable loss that exists on past due loans is estimated using past loan loss experience. All other loans are pooled by loan type and evaluated based upon past loan loss experience. National and local economic conditions and other factors are also considered in determining an adequate level for the allowance for loan losses. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in managements judgment, should be charged-off. Management reviews the allowance for loan losses on a regular basis to determine the adequacy of the reserve.
The allowance for loan losses to total loans outstanding was .94% for September 30, 2003 compared to 0.83% for December 31, 2002. On an annualized basis, net charge-offs to total average loans were .01% for the first nine months of 2003 and 0.02% for the first nine months of 2002. The ratio of non-performing loans to total loans was 0.33% ($612,838) for September 30, 2003 compared to 0.84% ($1,612,778) for December 31, 2002. Non-performing loans consist of loans that have been placed on nonaccrual status. One large commercial loan was taken off of nonaccrual status during 2003.
Impaired loans at September 30, 2003 and December 31, 2002 were as follows:
9/30/03 | 12/31/02 | |||||||
Loans with no allocated allowance for loan losses |
$ | | $ | | ||||
Loans with allocated allowance for loan losses |
1,103,294 | 1,436,332 | ||||||
Amount of the allowance for loan losses allocated |
243,235 | 215,450 |
9/30/03 | 9/30/02 | |||||||
Average of impaired loans during the first
nine months of 2003 and 2002 |
$ | 771,071 | $ | 239,915 | ||||
Interest income recognized during impairment |
362 | 5,264 | ||||||
Cash-basis interest income recognized |
| 5,264 |
A loan is impaired when full payment under the loan terms is not expected. Impairment is evaluated in total for smaller balance loans of similar nature such as residential mortgage, consumer, and credit card loans, and on an individual loan basis for other loans. If a loan is impaired, a portion of the allowance is allocated so that the loan is reported, net, at the present value of estimated future cash flows using the loans existing rate or at the fair value of collateral if repayment is expected solely from the collateral.
Total deposits increased $11.2 million or approximately 4.7% from 12/31/02. Non-interest bearing demand accounts decreased 0.9%, savings and N.O.W. accounts increased 15.5% and time deposits decreased 7.5%. The majority of the deposit growth was temporary, as a few customers made large deposits during the month of September 2003 and withdrew the funds in October 2003. Time deposit balances are affected by the interest rates offered by competitors in our market area. In this low interest rate environment, some customers have moved their funds into liquid savings products and other customers have found higher rates elsewhere. Securities sold under repurchase agreements decreased $0.9 million or 29.4% from 12/31/02. These represent short-term funds that commercial customers can use to meet their operating and liquidity needs. Other liabilities increased $0.7 million or 31.5% mainly due to an increase in accrued expenses and deferred taxes. Total shareholders equity increased $1.6 million or 4.7% from 12/31/02 due to retained earnings and an increase in accumulated other comprehensive income.
Statements of Cash Flows |
Net cash from operating activities for the first nine months of 2003 was $3.1 million compared to $1.5 million for the first nine months of 2002. The increase was due primarily to changes in other liabilities. Net cash from investing activities for the first nine months of 2003 was $1.9 million, compared to $11.2 million for the first nine months of 2002. The decrease was due primarily to an increase in securities purchases, and a decrease in proceeds from security maturities, repayments and sales in 2003. Net cash from financing activities was $8.4
9
million for the first nine months of 2003 compared to ($4.1) million for the first nine months of 2002. The change was primarily due to the net change in demand, savings and time deposits, plus a decrease in repayments on Federal Home Loan Bank Advances. Total cash and cash equivalents increased $13.4 million during the first nine months of 2003. With total cash and cash equivalents of $29.7 million as of 9/30/03, the Companys liquidity ratios continue to remain favorable.
Analysis of Equity |
The Company and the Bank are subject to regulatory capital requirements administered by federal banking agencies. The following is a summary of the actual and required regulatory capital amounts and ratios.
(Dollars in thousands) | To Be Well Capitalized | ||||||||||||||||||||||||||||
For Capital | Under Prompt Corrective | ||||||||||||||||||||||||||||
September 30, 2003 | Actual | Adequacy Purposes | Action Provisions | ||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||
Total capital to
risk-weighted assets |
|||||||||||||||||||||||||||||
Consolidated |
$ | 28,269 | 13.98 | % | $ | 16,174 | 8.00 | % | $ | 20,218 | 10.00 | % | |||||||||||||||||
Bank |
26,871 | 13.34 | % | 16,114 | 8.00 | % | 20,142 | 10.00 | % | ||||||||||||||||||||
Tier 1 (core) capital
to risk-weighted
assets |
|||||||||||||||||||||||||||||
Consolidated |
26,505 | 13.11 | % | 8,087 | 4.00 | % | 12,131 | 6.00 | % | ||||||||||||||||||||
Bank |
25,127 | 12.47 | % | 8,057 | 4.00 | % | 12,085 | 6.00 | % | ||||||||||||||||||||
Tier 1 (core) capital
to average assets |
|||||||||||||||||||||||||||||
Consolidated |
26,505 | 9.18 | % | 11,552 | 4.00 | % | 14,440 | 5.00 | % | ||||||||||||||||||||
Bank |
25,127 | 8.72 | % | 11,521 | 4.00 | % | 14,401 | 5.00 | % |
(Dollars in thousands) | To Be Well Capitalized | ||||||||||||||||||||||||||||
For Capital | Under Prompt Corrective | ||||||||||||||||||||||||||||
December 31, 2002 | Actual | Adequacy Purposes | Action Provisions | ||||||||||||||||||||||||||
Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||||||||
Total capital to
risk-weighted assets |
|||||||||||||||||||||||||||||
Consolidated |
$ | 26,527 | 13.58 | % | $ | 15,628 | 8.00 | % | $ | 19,535 | 10.00 | % | |||||||||||||||||
Bank |
24,362 | 12.59 | % | 15,482 | 8.00 | % | 19,353 | 10.00 | % | ||||||||||||||||||||
Tier 1 (core) capital
to risk-weighted
assets |
|||||||||||||||||||||||||||||
Consolidated |
24,923 | 12.76 | % | 7,814 | 4.00 | % | 11,721 | 6.00 | % | ||||||||||||||||||||
Bank |
22,758 | 11.76 | % | 7,741 | 4.00 | % | 11,612 | 6.00 | % | ||||||||||||||||||||
Tier 1 (core) capital
to average assets |
|||||||||||||||||||||||||||||
Consolidated |
24,923 | 8.61 | % | 11,574 | 4.00 | % | 14,468 | 5.00 | % | ||||||||||||||||||||
Bank |
22,758 | 7.91 | % | 11,503 | 4.00 | % | 14,379 | 5.00 | % |
10
RESULTS OF OPERATIONS |
Interest income totaled $3.7 million or $547 thousand lower for the three-months ended 9/30/03 as compared to the same period in 2002. Interest expense was $0.9 million for the three months ended 9/30/03 or $475 thousand lower than 2002. This resulted in a decrease of $72 thousand or 2.5% in net interest income for the three-month period ended 9/30/03 as compared to 9/30/02. The nine months results for the periods ended 9/30/03 and 9/30/02 were a decrease in interest income of $51 thousand and a decrease in interest expense of $877 thousand. Interest income decreased due to lower yields on earning assets, which declined from 6.81% to 5.91%. Volume of average-earning assets increased from $236.0 million to $271.7 million. Interest expense decreased due to lower average costs, which declined from 2.64% to 1.74%. The higher volume of earning assets was mainly due to the acquisition of Peoples Financial Corporation, which occurred in April 2002. Net interest rate margins were 4.49% and 4.68% for the first nine months of 2003 and 2002, respectively.
Provision for loan losses was $70 thousand for the three months ended 9/30/03 compared to $25 thousand for the same period in 2002. The provision for loan losses was $155 thousand and $140 thousand for the nine months ended 9/30/03 and 9/30/02. Net charge offs for the nine months ended 9/30/03 were $16 thousand compared to $23 thousand for the same period in 2002.
Each quarter, management reviews the adequacy of the allowance for loan losses by reviewing the overall risk profile of the Companys loan portfolio, by reviewing specific problem credits and assessing the incurred losses based on expected cash flows or collateral values, by reviewing trends in problem loan levels, by updating loss history for the Companys loans and comparing to the overall banking industry, and by analyzing economic trends that are believed to impact the Companys borrowers.
For the third quarter of 2003, management reviewed all of these factors and did not find any additional significant risks or losses that had not been previously identified and reflected in the allowance for loan losses. For this reason, management determined that the $70 thousand provision provided in the third quarter was adequate.
Noninterest income was $385 thousand for the three months ended 9/30/03 or approximately 13.5% above the same period in 2002, due mainly to the gain on sale of loans and securities during the third quarter of 2003. Noninterest income was $1.2 million for the nine months ended 9/30/03 or 2.8% above the same period in 2002, due mainly to the gains on sale of loans.
Noninterest expense was $2.3 million for the three months ended 9/30/03 or approximately 13.5% above the same period in 2002. Year to date noninterest expense for 2003 was $6.8 million or 16.3% above the same period in 2002, due mainly to higher salary and employee benefits and other expenses related to the acquisition of Peoples Financial Corporation.
Net income was $637 thousand for the three months ended 9/30/03 or 27.2% below the same quarter of 2002. Net income was approximately $2.2 million for the nine months ended 9/30/03 or 1.8% below the first nine months of 2002. The decrease was due primarily to higher operating expenses.
Net unrealized appreciation (depreciation) on securities available for sale was ($593) thousand for the three months ended 9/30/03 compared to $333 thousand for the three months ended 9/30/02. Year to date unrealized appreciation was $282 thousand compared to $887 thousand for the same period last year. The market value of securities in the available for sale portfolio decreased during the third quarter of 2003 due to an increase in long-term rates. Comprehensive income was $44 thousand for the three months ended 9/30/03 compared to $1.2 million for the same period in 2002. Comprehensive income was $2.5 million for the nine months ended 9/30/03 or 20.4% below the first nine months of 2002.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There have been no material changes in the quantitative and qualitative disclosures about market risk as of September 30, 2003 from that presented in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2002.
11
Item 4. Controls and Procedures
As of the end of the period covered by this quarterly report, an evaluation was carried out under the supervision and with the participation of the Companys management, including the Companys President and Treasurer (Principal Financial Officer), of the effectiveness of the design and operation of the Companys disclosure controls and procedures. Based upon that evaluation, the President and Treasurer concluded that the Companys disclosure controls and procedures were effective as of the date of their evaluation in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in this Quarterly Report.
There have been no significant changes in the Companys internal controls or in other factors that could significantly affect the internal controls subsequent to the date the Company completed its evaluation.
PART II. OTHER INFORMATION
Item 1. | Legal Proceedings None | |
Item 2. | Changes in Securities and use of proceeds None | |
Item 3. | Defaults Upon Senior Securities None | |
Item 4. | Submission of matters to a vote of security holders None | |
Item 5. | Other Information None | |
Item 6. | Exhibits and Reports on Form 8-K | |
a. Exhibits |
Exhibit No. | If incorporated by Reference, | |||
Under Reg. | Documents with Which Exhibit | |||
S-K, Item 601 | Description of Exhibits | Was Previously Filed with SEC | ||
(3)(i) | Amended Articles of Incorporation | Registration Statement S-4 filed 3/31/86 File No. 33-03711 | ||
(3)(ii) | Code of Regulations | Registration Statement S-4 filed 3/31/86 File No. 33-03711 | ||
(10.1) |
Directors Defined Benefit Plan Agreement |
Annual Report 10-K filed 3/29/01 File No. 000-14773 | ||
(10.2) | Special Separation Agreement | Annual Report 10-K filed 3/29/01 File No. 000-14773 | ||
(10.3) | Agreement and Plan of Merger, dated as of October 2, 2001, between National Bancshares Corporation and Peoples Financial Corporation | Form 8-K filed 10/3/01 File No. 000-14773 | ||
(11) | Computation of Earnings per Share | See Consolidated Statements of Income and Comprehensive Income, Page 4 | ||
(31.1) | Certification | |||
(31.2) | Certification | |||
(32) | Certification |
No other exhibits are required to be filed herewith pursuant to Item 601 of Regulation S-K.
b. Form 8-K Current Report was filed or furnished to the SEC after June 30, 2003 as follows: |
1) On July 18, 2003, to provide a copy of the July 18, 2003 press release announcing second quarter 2003 financial results. |
12
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
National Bancshares Corporation | ||
Date: November 10, 2003 |
/s/Charles J. Dolezal Charles J. Dolezal, President |
|
Date: November 10, 2003 |
/s/Lawrence M. Cardinal, Jr. Lawrence M. Cardinal, Jr., Treasurer (Principal Financial Officer) |
13