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 March 31, 2002
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
Address of principal executive offices | | |
Registrant’s 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 the number of shares outstanding of each of the registrant’s classes of common stock, as of May 1, 2002:
Common Stock, Without Par Value: 2,224,306 Shares Outstanding
1
TABLE OF CONTENTS
National Bancshares Corporation
Index
| | | | | | | | | | | | | |
| | | | | | | | | | Page |
| | | | | | | | | | Number |
Part I Financial Information | | | | |
| | | | |
| Item 1. Financial Statements | |
| | | | |
| | Consolidated Balance Sheets as of March 31, 2002 and December 31, 2001 (Unaudited) | | | 3 |
| | | | |
| | Consolidated Statements of Income and Comprehensive Income for the three months ended March 31, 2002 and 2001 (Unaudited) | | | 4 |
| | | | |
| | Consolidated Statements of Cash Flows for the three months ended March 31, 2002 and 2001 (Unaudited) | | | 5 |
|
| | Notes to Consolidated Financial Statements (Unaudited) | | | 6-7 |
| | | | |
| Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations | | | | 8-11 |
| | | | |
| Item 3. Quantitative and Qualitative Disclosures About Market Risk | | | | 11 |
| | | | |
Part II. Other Information | | | | | | 11 |
| | | | |
| 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 | | | | |
| Item 5. Other Information — None | | | | |
| Item 6. Exhibits and Reports on Form 8-K | | | | |
|
Signatures | | | 12 |
2
NATIONAL BANCSHARES CORPORATION
CONSOLIDATED BALANCE SHEETS (Unaudited)
| | | | | | | | | | | | |
| | | | | | 3/31/02 | | 12/31/01 |
ASSETS | | | | | | | | |
Cash and due from banks | | $ | 6,522,407 | | | $ | 6,935,082 | |
Federal funds sold | | | 4,600,000 | | | | 3,325,000 | |
| | |
| | | |
| |
| | Total cash and cash equivalents | | | 11,122,407 | | | | 10,260,082 | |
Interest bearing deposits with banks | | | 1,994,954 | | | | 1,994,011 | |
Securities available for sale (at fair value) | | | 45,351,144 | | | | 47,509,304 | |
Securities held to maturity | | | 13,244,759 | | | | 13,334,351 | |
| | | Fair value March 31, 2002 — $13,695,000 | | | | | | | | |
| | | December 31, 2001 — $13,807,000
| | | | | | | | |
Federal bank stock | | | 1,037,600 | | | | 1,027,300 | |
Loans: | | | | | | | | |
| Commercial | | | 52,109,083 | | | | 50,611,546 | |
| Real estate mortgage | | | 60,430,305 | | | | 60,190,050 | |
| Installment | | | 7,279,238 | | | | 7,602,080 | |
| | |
| | | |
| |
Total loans | | | 119,818,626 | | | | 118,403,676 | |
Less: Unearned income | | | 220,133 | | | | 201,720 | |
| | | | Allowance for loan losses | | | 1,341,408 | | | | 1,321,152 | |
| | |
| | | |
| |
Loans, net | | | 118,257,085 | | | | 116,880,804 | |
Accrued interest receivable | | | 1,394,503 | | | | 1,219,110 | |
Premises and equipment | | | 2,946,778 | | | | 2,974,524 | |
Other assets | | | 3,032,321 | | | | 2,563,960 | |
| | |
| | | |
| |
TOTAL | | $ | 198,381,551 | | | $ | 197,763,446 | |
| | |
| | | |
| |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
Deposits Demand | | $ | 26,945,296 | | | $ | 27,024,824 | |
| Savings and N.O.W.s | | | 80,992,969 | | | | 80,877,564 | |
| Time | | | 50,043,701 | | | | 51,616,907 | |
| | |
| | | |
| |
Total deposits | | | 157,981,966 | | | | 159,519,295 | |
Securities sold under repurchase agreements | | | 4,775,461 | | | | 3,422,657 | |
Federal Reserve note account | | | 1,000,000 | | | | 111,233 | |
Federal Home Loan Bank advances | | | 1,885,491 | | | | 2,207,807 | |
Accrued interest payable | | | 414,152 | | | | 465,049 | |
Other liabilities | | | 1,274,832 | | | | 1,115,217 | |
| | |
| | | |
| |
Total liabilities | | | 167,331,902 | | | | 166,841,258 | |
| | |
| | | |
| |
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 | | | 16,001,139 | | | | 15,620,935 | |
| | Accumulated other comprehensive income | | | 407,650 | | | | 784,297 | |
| | Less: Treasury shares (at cost): 65,222 and 69,335 shares as of March 31, 2002 and December 31, 2001 | | | (1,496,580 | ) | | | (1,620,484 | ) |
| | |
| | | |
| |
Total shareholders’ equity | | | 31,049,649 | | | | 30,922,188 | |
| | |
| | | |
| |
TOTAL | | $ | 198,381,551 | | | $ | 197,763,446 | |
| | |
| | | |
| |
See notes to consolidated financial statements
3
NATIONAL BANCSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (Unaudited)
| | | | | | | | | | | |
| | | | | Three months ended |
| | | | | 3/31/02 | | 3/31/01 |
INTEREST AND DIVIDEND INCOME: | | | | | | | | |
| Loans, including fees | | $ | 2,071,666 | | | $ | 2,386,138 | |
| Federal funds sold | | | 18,472 | | | | 161,346 | |
| Securities: | | | | | | | | |
| | Taxable | | | 706,456 | | | | 813,503 | |
| | Nontaxable | | | 210,794 | | | | 263,725 | |
| | |
| | | |
| |
| | | Total interest and dividend income | | | 3,007,388 | | | | 3,624,712 | |
INTEREST EXPENSE: | | | | | | | | |
| Deposits | | | 818,106 | | | | 1,335,470 | |
| Short-term borrowings | | | 3,909 | | | | 42,008 | |
| Federal Home Loan Bank advances | | | 31,577 | | | | 51,918 | |
| | |
| | | |
| |
| | | Total interest expense | | | 853,592 | | | | 1,429,396 | |
| | |
| | | |
| |
| | | Net interest income | | | 2,153,796 | | | | 2,195,316 | |
PROVISION FOR LOAN LOSSES | | | 20,000 | | | | 15,000 | |
| | |
| | | |
| |
Net interest income after provision for loan losses | | | 2,133,796 | | | | 2,180,316 | |
NONINTEREST INCOME | | | | | | | | |
| Checking account fees | | | 165,152 | | | | 149,953 | |
| Gain on sale of loans | | | — | | | | 27,500 | |
| Securities gains, net | | | 153,985 | | | | — | |
| Other | | | 94,891 | | | | 73,188 | |
| | |
| | | |
| |
| | | Total noninterest income | | | 414,028 | | | | 250,641 | |
NONINTEREST EXPENSE: | | | | | | | | |
| Salaries and employee benefits | | | 906,691 | | | | 863,489 | |
| Data processing fees | | | 165,780 | | | | 152,350 | |
| Net occupancy expense | | | 58,880 | | | | 63,805 | |
| Depreciation — furniture and fixtures | | | 53,928 | | | | 67,313 | |
| Franchise taxes | | | 78,750 | | | | 82,500 | |
| Maintenance and repairs | | | 45,015 | | | | 43,895 | |
| Other expenses | | | 305,440 | | | | 344,166 | |
| | |
| | | |
| |
| | | Total noninterest expense | | | 1,614,484 | | | | 1,617,518 | |
| | |
| | | |
| |
INCOME BEFORE INCOME TAXES | | | 933,340 | | | | 813,439 | |
Income tax expense | | | 203,563 | | | | 187,260 | |
| | |
| | | |
| |
NET INCOME | | | 729,777 | | | | 626,179 | |
| | |
| | | |
| |
OTHER COMPREHENSIVE INCOME: | | | | | | | | |
| Unrealized appreciation (depreciation) in | | | | | | | | |
| | fair value of securities available for sale, net of tax | | | (275,017 | ) | | | 511,910 | |
| Reclassification adjustment for realized gains Included in earnings, net of tax | | (101,630 | ) | | | — | |
| Cumulative effect of adopting SFAS No. 133 | | | — | | | | 134,368 | |
| | |
| | | |
| |
| | | (376,647 | ) | | | 646,278 | |
| | |
| | | |
| |
COMPREHENSIVE INCOME | | $ | 353,130 | | | $ | 1,272,457 | |
| | |
| | | |
| |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | | | 2,223,346 | | | | 2,238,940 | |
| | |
| | | |
| |
BASIC EARNINGS PER COMMON SHARE | | $ | 0.33 | | | $ | 0.28 | |
| | |
| | | |
| |
DIVIDENDS DECLARED PER COMMON SHARE | | $ | 0.13 | | | $ | 0.13 | |
| | |
| | | |
| |
See notes to consolidated financial statements
4
NATIONAL BANCSHARES CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | | | | | | | | | |
| | | | Three Months Ended |
| | | | 3/31/02 | | 3/31/01 |
Net Cash From Operating Activities | | $ | 144,809 | | | $ | 1,581,123 | |
|
Cash Flows From Investing Activities: | | | | | | | | |
| Net change in interest-bearing deposits with banks | | | (943 | ) | | | (875 | ) |
| Securities Held to Maturity Proceeds from Maturities and Repayments | | | 211,200 | | | | 1,025,000 | |
| Securities Available for Sale Proceeds from Maturities and Repayments | | | 3,813,205 | | | | 9,911,859 | |
| | Proceeds from Sales | | | 2,981,484 | | | | — | |
| | Purchases | | | (4,994,375 | ) | | | (8,257,297 | ) |
| Capital Expenditures | | | (53,566 | ) | | | (416,815 | ) |
| Net Change in Loans to Customers | | | (1,396,281 | ) | | | 345,994 | |
| | |
| | | |
| |
Net Cash From Investing Activities | | | 560,724 | | | | 2,607,866 | |
|
Cash Flows from Financing Activities: | | | | | | | | |
| Net Change in Demand and Savings Accounts | | | 35,877 | | | | (2,535,159 | ) |
| Net Change in Time Deposits | | | (1,573,206 | ) | | | 806,989 | |
| Net Change in Short-Term Borrowings | | | 2,241,571 | | | | (611,928 | ) |
| Repayments on Federal Home Loan Bank Advances | | | (322,316 | ) | | | (302,086 | ) |
| Dividends Paid | | | (288,625 | ) | | | (313,340 | ) |
| Dividends Reinvested | | | 63,491 | | | | 47,351 | |
| Purchase of Treasury Shares | | | — | | | | (26,400 | ) |
| | |
| | | |
| |
Net Cash From Financing Activities | | | 156,792 | | | | (2,934,573 | ) |
| | |
| | | |
| |
Net Change in Cash and Cash Equivalents | | | 862,325 | | | | 1,254,416 | |
Beginning Cash and Cash Equivalents | | | 10,260,082 | | | | 15,212,797 | |
| | |
| | | |
| |
Ending Cash and Cash Equivalents | | $ | 11,122,407 | | | $ | 16,467,213 | |
| | |
| | | |
| |
Supplemental Disclosures | | | | | | | | |
| Cash Paid for Interest | | $ | 904,488 | | | $ | 1,569,249 | |
| Cash Paid for Income Taxes | | | — | | | $ | 30,000 | |
| Non-cash Items: | | | | | | | | |
| | Securities Transferred from Held to Maturity to Available for Sale | | | — | | | $ | 30,661,985 | |
See notes to consolidated financial statements.
5
National Bancshares Corporation
Notes to Consolidated Financial Statements (Unaudited)
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 March 31, 2002, the consolidated statements of income and comprehensive income for the three month periods ended March 31, 2002 and 2001, and the consolidated statements of cash flows for the three month periods ended March 31, 2002 and 2001 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 Company’s annual report on Form 10-K for the year ended December 31, 2001. Operating results for the three months ended March 31, 2002 are not necessarily indicative of the results that may be expected for the year ending December 31, 2002.
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, fair values of financial instruments 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 Company’s 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 Company’s banking operations are considered by management to be aggregated in one reportable operating segment.
In January 2001, the Company adopted a new accounting standard, Statement of Financial Accounting Standards (“SFAS”) No. 133, “Accounting for Derivative Instruments and Hedging Activities”, as amended by SFAS No. 137 and 138. As a result, the Company transferred securities with an amortized cost of approximately $30.5 million and a fair value of approximately $30.7 million from the held to maturity to the available for sale category to allow hedging of those securities in the future if deemed beneficial. The transfer had a positive impact on the company’s other comprehensive income and shareholders’ equity, net of taxes, of approximately $134,000.
In June 2001, the Financial Accounting Standards Board (FASB) issued SFAS No. 141, “Business Combinations”. SFAS No. 141 requires all business combinations within its scope to be accounted for using the purchase method, rather than the pooling-of-interests method. The provisions of this Statement apply to all business combinations initiated after June 30, 2001. The Company will follow the provisions of this pronouncement in its acquisition discussed below.
Also in June 2001, the FASB issued SFAS No. 142, “Goodwill and Other Intangible Assets”, which addresses the accounting for such assets arising from prior and future business combinations. Upon the adoption of this Statement, goodwill arising from business combinations will no longer be amortized, but rather will be assessed regularly for impairment, with any such impairment recognized as a reduction to earnings in the period identified. Other identified intangible assets, such as core deposit intangible assets, will continue to be amortized over their estimated useful lives. The Company adopted this Statement on January 1, 2002. The Company’s intangible assets relate to branch purchases and will continue to be amortized as before. These assets are not material to the consolidated balance sheets.
A new accounting standard, SFAS No. 143, dealing with asset retirement obligations will apply for 2003. The Company has not yet determined whether this standard will have a material affect on its financial position or results of operations.
6
Effective January 1, 2002, the Company adopted a new standard, SFAS No. 144, issued by the Financial Accounting Standards Board on impairment and disposal of long-lived assets. The effect of this on the financial position and results of operations of the Company is not expected to be material.
Note 2. Subsequent Event
On October 2, 2001, the Company entered into an Agreement and Plan of Merger to acquire Peoples Financial Corporation, located in Massillon, Ohio. Peoples Federal Savings and Loan Association, the wholly-owned subsidiary of Peoples Financial Corporation, was merged into First National Bank, Orrville, the wholly-owned subsidiary of National Bancshares. Under the terms of the agreement, the Company paid $12.25 in cash for each of the 1,234,085 outstanding shares of Peoples Financial. The aggregate transaction value was $15.1 million. The merger was consummated on April 3, 2002 and was accounted for as a purchase. The merger provides the Company with an opportunity to expand into an adjacent and attractive market area.
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed.
| | | | | |
At April 3, 2002 | | | | |
($000s) | | | | |
| Cash and cash equivalents | | $ | 14,066 | |
| Investment securities | | | 5,823 | |
| Federal bank stock | | | 1,147 | |
| Loans, net | | | 80,993 | |
| Premises and equipment, net | | | 1,755 | |
| Other assets | | | 257 | |
| Core deposit intangibles | | | 1,063 | |
| Goodwill | | | 5,321 | |
| | |
| |
| Total assets acquired | | | 110,425 | |
| Deposits | | | (73,995 | ) |
| Federal Home Loan Bank advances | | | (19,411 | ) |
| Other liabilities | | | (1,698 | ) |
| | |
| |
| Total liabilities assumed | | | (95,104 | ) |
| Net assets acquired | | $ | 15,321 | |
The core deposit intangibles have a weighted average useful life of 10 years and the amortization is not tax deductible. The goodwill of $5,321,000 represents the acquisition cost in excess of book value of $5,792,000, less adjustment to reflect fair values of $674,000, plus merger related expenses of $203,000.
Below is a listing of the purchase accounting adjustments, which are included in the above fair values, including their estimated lives and amortization methods. These adjustments increased (decreased) the reported book values of the assets and liabilities acquired.
| | | | | | | | | | | | | |
($000s) | | | | | | | | | | | | |
| Buildings | | $ | 260 | | | 39 years | | straight line |
| Equipment | | | 45 | | | 5 years | | straight line |
| Loans, net | | | 1,497 | | | 7 years | | level yield |
| Securities | | | (247 | ) | | 8 years | | level yield |
| Deposits | | | 1,186 | | | 2 years | | level yield |
| FHLB advances | | | 411 | | | 2 years | | level yield |
7
Item 2. Management’s 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. Actual results could differ materially from those expressed or implied. Additionally, the Company claims no notification responsibilities should their opinions change from those expressed herein.
FINANCIAL CONDITION
Balance Sheets
Total assets increased $0.6 million or 0.3% from 12/31/01. Federal funds sold increased $1.3 million or 38.3% due mainly to a $2.2 million or 4.5% decrease in securities available for sale. Total securities declined $2.2 million or 3.7% from 12/31/01 to support loan demand. Net loans increased $1.4 million or 1.2% mainly due to increased demand for commercial loans. Commercial loans increased $1.5 million or 3.0% and real estate mortgages increased $0.2 million or 0.4%, while installment loans decreased $0.3 million or 4.2%. Other assets increased $0.5 million or 18.3% due to increases in prepaid expenses, deferred taxes and merger related expenses that were capitalized.
The carrying amounts and estimated fair values of securities are summarized as follows:
| | | | | | | | | | | | | | | | | |
| | | March 31, 2002 |
| | |
|
| | | | | | | Gross | | Gross | | | | |
| | | Amortized | | Unrealized | | Unrealized | | Fair |
| | | Cost | | Gains | | Losses | | Value |
| | |
| |
| |
| |
|
Available for Sale: | | | | | | | | | | | | | | | | |
U.S. Government and federal agency | | | | | | $ | 342,318 | | | $ | 150,368 | | | $ | 17,239,749 | |
State and municipal | | | | | | | 53,109 | | | | — | | | | 2,335,789 | |
Corporate bond and notes | | | | | | | 552,855 | | | | 225,945 | | | | 23,403,988 | |
| | | | | | |
| | | |
| | | |
| |
| Total debt securities | | | | | | | 948,282 | | | | 376,313 | | | | 42,979,526 | |
Equity securities | | | | | | | 171,956 | | | | 126,273 | | | | 2,371,618 | |
| | | | | | |
| | | |
| | | |
| |
| Total | | | | | | $ | 1,120,238 | | | $ | 502,586 | | | $ | 45,351,144 | |
| | | | | | |
| | | |
| | | |
| |
Held to Maturity: | | | | | | | | | | | | | | | | |
State and municipal | | $ | 13,244,759 | | | $ | 457,630 | | | $ | 7,496 | | | $ | 13,694,893 | |
| | |
| | | |
| | | |
| | | |
| |
| | | | | | | | | | | | | | | | | |
| | | December 31, 2001 |
| | |
|
| | | | | | | Gross | | Gross | | | | |
| | | Amortized | | Unrealized | | Unrealized | | Fair |
| | | Cost | | Gains | | Losses | | Value |
| | |
| |
| |
| |
|
Available for Sale: | | | | | | | | | | | | | | | | |
U.S. Government and federal agency | | | | | | $ | 540,133 | | | $ | 2,616 | | | $ | 16,567,812 | |
State and municipal | | | | | | | 55,614 | | | | — | | | | 2,341,209 | |
Corporate bond and notes | | | | | | | 864,259 | | | | 186,053 | | | | 26,326,912 | |
| | | | | | |
| | | |
| | | |
| |
| Total debt securities | | | | | | | 1,460,006 | | | | 188,669 | | | | 45,235,933 | |
Equity securities | | | | | | | 144,125 | | | | 227,133 | | | | 2,273,371 | |
| | | | | | |
| | | |
| | | |
| |
| Total | | | | | | $ | 1,604,131 | | | $ | 415,802 | | | $ | 47,509,304 | |
| | | | | | |
| | | |
| | | |
| |
Held to Maturity: | | | | | | | | | | | | | | | | |
State and municipal | | $ | 13,334,351 | | | $ | 479,921 | | | $ | 7,694 | | | $ | 13,806,578 | |
| | |
| | | |
| | | |
| | | |
| |
8
The activity in the allowance for loan losses for the first three months of 2002 and 2001 was as follows:
| | | | | | | | |
| | 2002 | | 2001 |
| |
| |
|
Beginning balance | | $ | 1,321,152 | | | $ | 1,343,124 | |
Provision for loan losses | | | 20,000 | | | | 15,000 | |
Loans charged-off | | | (1,807 | ) | | | (34,557 | ) |
Recoveries | | | 2,063 | | | | 4,065 | |
| | |
| | | |
| |
Ending balance | | $ | 1,341,408 | | | $ | 1,327,632 | |
| | |
| | | |
| |
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 management’s 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 1.12% for both March 31, 2002 and December 31, 2001. On an annualized basis, net charge-offs to total average loans were .00% for the first three months of 2002 and .11% for the first three months of 2001. The ratio of non-performing loans to total loans was .18% ($219,194) for March 31, 2002 compared to .22% ($258,778) for December 31, 2001. Non-performing loans consist of loans that have been placed on nonaccrual status.
Impaired loans at March 31, 2002 and December 31, 2001 were as follows:
| | | | | | | | |
| | 3/31/02 | | 12/31/01 |
| |
| |
|
Loans with no allocated allowance for loan losses | | $ | 24,149 | | | $ | 58,749 | |
Loans with allocated allowance for loan losses | | | — | | | | 5,000 | |
Amount of the allowance for loan losses allocated | | | — | | | | 5,000 | |
| | | | | | | | |
| | 3/31/02 | | 3/31/01 |
| |
| |
|
Average of impaired loans during the first three months of 2002 and 2001 | | $ | 49,882 | | | $ | 13,863 | |
Interest income recognized during impairment | | | 99 | | | | 432 | |
Cash-basis interest income recognized | | | 99 | | | | 432 | |
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 loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral.
Total deposits decreased $1.5 million or approximately 1.0% from 12/31/01. Non-interest bearing demand accounts decreased 0.3%, savings and N.O.W. accounts increased 0.1% and time deposits decreased 3.0%. Deposit balances fluctuate based on the liquidity needs of our customers. Time deposit balances are also affected by the interest rates offered by competitors in our market area. Securities sold under repurchase agreements increased $1.4 million from 12/31/01. The Federal Reserve note account increased $0.9 million and Federal Home Loan Bank advances decreased $0.3 million. Other liabilities increased $0.2 million or 14.3%. Total shareholders’ equity increased $0.1 million or 0.4% from 12/31/01.
9
Statements of Cash Flows
Net cash provided by operating activities for the first three months of 2002 was $0.1 million compared to $1.6 million for the first three months of 2001. The decrease was due primarily to the proceeds from the sale of loans in 2001. Net cash from investing activities for the first three months of 2002 was $0.6 million, down $2.0 million from the first three months of 2001 due primarily to a decrease in securities maturing or being called, and loan growth. Net cash provided by financing activities was $0.2 million for the first three months of 2002 compared to net cash used of $2.9 million for the first three months of 2001. The change was primarily due to the increase in short-term borrowings. Total cash and cash equivalents increased $0.9 million during the first three months of 2002. With total cash and cash equivalents of $11.1 million as of 3/31/02, the Company’s liquidity ratios continue to remain favorable. Management does not expect a significant change in liquidity subsequent to the merger with Peoples Financial Corporation.
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 at 3/31/02.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | To Be Well Capitalized |
| | | | | | | | | | | | For Capital | | Under Prompt Corrective |
| | | | Actual | | Adequacy Purposes | | Action Provisions |
| | | |
| |
| |
|
(Dollars in thousands) | | Amount | | Ratio | | Amount | | Ratio | | Amount | | Ratio |
Total capital to risk-weighted assets | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated | | $ | 31,711 | | | | 23.44 | % | | $ | 10,821 | | | | 8.00 | % | | $ | 13,526 | | | | 10.00 | % |
| Bank | | | 25,708 | | | | 19.37 | % | | | 10,619 | | | | 8.00 | % | | | 13,274 | | | | 10.00 | % |
Tier 1 (core) capital to risk-weighted assets | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | 30,370 | | | | 22.45 | % | | | 5,410 | | | | 4.00 | % | | | 8,116 | | | | 6.00 | % |
| Bank | | | 24,367 | | | | 18.36 | % | | | 5,310 | | | | 4.00 | % | | | 7,965 | | | | 6.00 | % |
Tier 1 (core) capital to average assets | | | | | | | | | | | | | | | | | | | | | | | | |
| Consolidated | | | | 30,370 | | | | 15.36 | % | | | 7,907 | | | | 4.00 | % | | | 9,884 | | | | 5.00 | % |
| Bank | | | | 24,367 | | | | 12.48 | % | | | 7,808 | | | | 4.00 | % | | | 9,760 | | | | 5.00 | % |
The Company expects to continue meeting required regulatory capital levels subsequent to the merger with Peoples Financial Corporation.
RESULTS OF OPERATIONS
Interest income totaled $3.0 million or $617 thousand lower for the three-months ended 3/31/02 as compared to the same period in 2001. Interest expense was $0.9 million for the three months ended 3/31/02 or $576 thousand lower than 2001 due to lower interest rates. This resulted in a decrease of $41 thousand or 1.9% in net interest income for the three-month period ended 3/31/02 as compared to 3/31/01. Loan growth during 2002 was offset by lower interest rates, as interest and fees on loans decreased 13.2%.
Net interest rate margins were 5.00% and 5.07% for the first three months of 2002 and 2001, respectively. Interest income yields decreased 130 basis points compared to interest costs, which decreased 123 basis points in 2002 compared to 2001.
Provision for loan losses was $20,000 for the three months ended 3/31/02 compared to $15,000 for the same period in 2001. Net charge offs for the three months ended 3/31/02 were $0 compared to $30 thousand for the same period in 2001.
10
Each quarter, management reviews the adequacy of the allowance for loan losses by reviewing the overall risk profile of the Company’s 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 Company’s loans and comparing to the overall banking industry, and by analyzing economic trends that are believed to impact the Company’s borrowers.
For the first quarter of 2002, 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 $20 thousand provision provided in the first quarter was adequate.
Noninterest income was $414 thousand for the three months ended 3/31/02 or approximately 65.2% above the same period in 2001, due mainly to security gains.
Noninterest expense was $1.6 million for the three months ended 3/31/02 or approximately 0.2% below the same period in 2001. Increases in salaries, employee benefits and data processing fees were offset by decreases in depreciation and other expenses.
Net income was $730 thousand for the three months ended 3/31/02 or 16.5% above the same quarter of 2001. The increase was due primarily to security gains.
Unrealized depreciation on securities available for sale was $275 thousand for the three months ended 3/31/02 compared to unrealized appreciation of $512 thousand for the three months ended 3/31/01. The market value of securities in the available for sale portfolio decreased due to a general decline in stock and bond market levels on certain securities. Comprehensive income was $353 thousand for the three months ended 3/31/02 or $0.9 million below the same period in 2001.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There have been no material changes in the quantitative and qualitative disclosures about market risks as of March 31, 2002 from that presented in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2001.
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 – Notice of Annual Meeting of Shareholders and proxy statement dated March 22, 2002 was previously filed with the SEC on March 21, 2002. |
|
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 |
| |
| |
|
(10) | | Contracts | | Notice of Agreement and Plan of Merger, dated October 2, 2001, filed on Form 8-K with the SEC on October 3, 2001 |
|
(11) | | Computation of Earnings per Share | | See Consolidated Statements of Income and Comprehensive Income, Page 4 |
No other exhibits are required to be filed herewith pursuant to Item 601 of Regulation S-K.
| |
| b. There were no reports on Form 8-K filed for the quarter ended 3/31/02. |
11
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: | | May 10, 2002
| | /s/Charles J. Dolezal
Charles J. Dolezal, President |
|
Date: | | May 10, 2002
| | /s/Lawrence M. Cardinal, Jr.
Lawrence M. Cardinal, Jr., Treasurer (Principal Financial Officer) |
12