UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
| | |
þ | | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2006
OR
| | |
o | | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission File Number 0-14773
NATIONAL BANCSHARES CORPORATION
| | |
Ohio | | 34-1518564 |
| | |
State of incorporation | | IRS Employer |
| | Identification No. |
112WestMarketStreet,Orrville,Ohio44667
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.
Yesþ Noo
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yeso Noþ
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act.
Large accelerated filero Accelerated filero Non-accelerated filerþ
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)
Yeso Noþ
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of May 5, 2006.
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 March 31, 2006 (Unaudited) and December 31, 2005 | | | 3 | |
| | | | | | | | |
| | Consolidated Statements of Income and Comprehensive Income for the three months ended March 31, 2006 and 2005 (Unaudited) | | | 4 | |
| | | | | | | | |
| | Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2006 and 2005 (Unaudited) | | | 5 | |
| | | | | | | | |
| | Notes to Consolidated Financial Statements (Unaudited) | | | 6 - 8 | |
| | | | | | | | |
Item 2. | | Management’s Discussion and Analysis of Financial Condition and Results of Operations | | | 9 - 11 | |
| | | | | | | | |
Item 3. | | Quantitative and Qualitative Disclosures About Market Risk | | | 11 | |
| | | | | | | | |
Item 4. | | Controls and Procedures | | | 11 | |
| | | | | | | | |
Part II. Other Information | | | 12 | |
| | | | | | | | |
Item 1. | | Legal Proceedings – None | | | | |
Item 1A. | | Risk Factors | | | | |
Item 2. | | Unregistered Sales of Equity 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 | | | | |
| | | | | | | | |
Signatures | | | 13 | |
| | | | | | | | |
Exhibits | | | 14 - 16 | |
2
NATIONAL BANCSHARES CORPORATION
CONSOLIDATED BALANCE SHEETS (Unaudited)
| | | | | | | | |
| | 3/31/06 | | | 12/31/05 | |
ASSETS | | | | | | | | |
Cash and due from banks | | $ | 10,365,467 | | | $ | 10,985,160 | |
Federal funds sold | | | 10,435,000 | | | | 8,780,000 | |
| | |
Total cash and cash equivalents | | | 20,800,467 | | | | 19,765,160 | |
Securities available for sale | | | 61,296,624 | | | | 60,091,913 | |
Securities held to maturity (fair value: March 31, 2006 - $17,106,642; December 31, 2005 - $17,115,020) | | | 16,906,977 | | | | 16,917,133 | |
Federal bank stock | | | 3,018,950 | | | | 2,987,050 | |
Loans, net of allowance for loan losses: March 31, 2006 - $1,857,807; December 31, 2005 - $1,902,828 | | | 187,285,971 | | | | 191,538,419 | |
Premises and equipment, net | | | 5,155,549 | | | | 5,201,211 | |
Other real estate owned | | | 161,621 | | | | 103,334 | |
Goodwill | | | 4,722,775 | | | | 4,722,775 | |
Identified intangible assets | | | 1,075,118 | | | | 1,136,613 | |
Accrued interest receivable | | | 1,690,698 | | | | 1,621,306 | |
Cash surrender value of life insurance | | | 2,435,718 | | | | 2,415,910 | |
Other assets | | | 740,798 | | | | 380,184 | |
| | |
| | $ | 305,291,266 | | | $ | 306,881,008 | |
| | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
Deposits | | | | | | | | |
Noninterest-bearing | | $ | 43,333,498 | | | $ | 47,143,340 | |
Interest-bearing | | | 201,846,228 | | | | 202,344,481 | |
| | |
Total deposits | | | 245,179,726 | | | | 249,487,821 | |
Repurchase agreements | | | 5,625,185 | | | | 2,359,521 | |
Federal Reserve note account | | | 69,128 | | | | 592,763 | |
Federal Home Loan Bank advances | | | 17,000,000 | | | | 17,000,000 | |
Accrued expenses and other liabilities | | | 2,878,531 | | | | 2,787,478 | |
| | |
Total liabilities | | | 270,752,570 | | | | 272,227,583 | |
| | |
| | | | | | | | |
Shareholders’ equity | | | | | | | | |
Common stock, no 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 | | | 20,217,942 | | | | 20,067,339 | |
Treasury stock, at cost (55,040 shares) | | | (1,189,493 | ) | | | (1,189,493 | ) |
Accumulated other comprehensive loss | | | (627,193 | ) | | | (361,861 | ) |
| | |
Total shareholders’ equity | | | 34,538,696 | | | | 34,653,425 | |
| | |
| | $ | 305,291,266 | | | $ | 306,881,008 | |
| | |
See accompanying notes to consolidated financial statements.
3
NATIONAL BANCSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (Unaudited)
| | | | | | | | |
| | Three months ended | |
| | 3/31/06 | | | 3/31/05 | |
INTEREST AND DIVIDEND INCOME: | | | | | | | | |
Loans, including fees | | $ | 3,123,577 | | | $ | 2,887,041 | |
Federal funds sold | | | 75,520 | | | | 8,059 | |
Securities: | | | | | | | | |
Taxable | | | 765,529 | | | | 722,401 | |
Nontaxable | | | 201,074 | | | | 210,790 | |
| | |
Total interest and dividend income | | | 4,165,700 | | | | 3,828,291 | |
| | | | | | | | |
INTEREST EXPENSE: | | | | | | | | |
Deposits | | | 1,026,690 | | | | 628,426 | |
Short-term borrowings | | | 25,327 | | | | 13,404 | |
Federal Home Loan Bank advances | | | 219,033 | | | | 222,439 | |
| | |
Total interest expense | | | 1,271,050 | | | | 864,269 | |
| | |
Net interest income | | | 2,894,650 | | | | 2,964,022 | |
PROVISION FOR LOAN LOSSES | | | — | | | | 80,000 | |
| | |
| | | | | | | | |
Net interest income after provision for loan losses | | | 2,894,650 | | | | 2,884,022 | |
| | | | | | | | |
NONINTEREST INCOME: | | | | | | | | |
Checking account fees | | | 226,728 | | | | 191,526 | |
Visa check card interchange fees | | | 47,136 | | | | 40,158 | |
Deposit and miscellaneous service fees | | | 45,916 | | | | 58,464 | |
Securities gains, net | | | 38,060 | | | | 103,432 | |
Gain (loss) on sale of loans | | | 10,236 | | | | (15,079 | ) |
Other | | | 65,914 | | | | 70,868 | |
| | |
Total noninterest income | | | 433,990 | | | | 449,369 | |
| | | | | | | | |
NONINTEREST EXPENSE: | | | | | | | | |
Salaries and employee benefits | | | 1,429,080 | | | | 1,474,075 | |
Data processing | | | 224,454 | | | | 212,614 | |
Marketing | | | 129,628 | | | | 67,195 | |
Franchise tax | | | 93,000 | | | | 96,167 | |
Depreciation — furniture and fixtures | | | 78,289 | | | | 79,896 | |
Net occupancy | | | 62,434 | | | | 79,604 | |
Amortization of intangibles | | | 61,495 | | | | 62,491 | |
Telephone | | | 60,494 | | | | 54,285 | |
Dues, subscriptions and fees | | | 57,998 | | | | 52,492 | |
Maintenance and repairs | | | 56,096 | | | | 70,568 | |
Stationery, printing and office supplies | | | 46,090 | | | | 43,148 | |
Utilities | | | 44,495 | | | | 37,821 | |
Postage, express and freight | | | 43,083 | | | | 40,664 | |
Other | | | 330,083 | | | | 317,575 | |
| | |
Total noninterest expense | | | 2,716,719 | | | | 2,688,595 | |
| | |
| | | | | | | | |
INCOME BEFORE INCOME TAXES | | | 611,921 | | | | 644,796 | |
Income tax expense | | | 103,801 | | | | 123,997 | |
| | |
NET INCOME | | | 508,120 | | | | 520,799 | |
| | |
| | | | | | | | |
OTHER COMPREHENSIVE INCOME (LOSS): | | | | | | | | |
Unrealized depreciation in fair value of securities available for sale, net of tax | | | (240,212 | ) | | | (906,856 | ) |
Reclassification adjustment for realized losses included in earnings, net of tax | | | (25,120 | ) | | | (68,265 | ) |
| | |
| | | (265,332 | ) | | | (975,121 | ) |
| | |
COMPREHENSIVE INCOME (LOSS) | | $ | 242,788 | | | $ | (454,322 | ) |
| | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | | | 2,234,488 | | | | 2,234,488 | |
| | |
BASIC AND DILUTED EARNINGS PER COMMON SHARE | | $ | 0.23 | | | $ | 0.23 | |
| | |
DIVIDENDS DECLARED PER COMMON SHARE | | $ | 0.16 | | | $ | 0.16 | |
| | |
See accompanying notes to consolidated financial statements.
4
NATIONAL BANCSHARES CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | | | | | | | |
| | Three Months Ended | |
| | 3/31/06 | | | 3/31/05 | |
Net Cash From Operating Activities | | $ | 448,903 | | | $ | 522,519 | |
| | | | | | | | |
Cash Flows From Investing Activities: | | | | | | | | |
Securities Available for Sale | | | | | | | | |
Proceeds from Maturities and Repayments | | | 1,092,175 | | | | 1,570,186 | |
Proceeds from Sales | | | 278,313 | | | | 1,695,607 | |
Purchases | | | (2,960,312 | ) | | | (1,994,545 | ) |
Capital Expenditures | | | (68,023 | ) | | | (849,569 | ) |
Proceeds on the sale of Other Real Estate Owned | | | 75,876 | | | | — | |
Net Change in Loans to Customers | | | 4,091,959 | | | | (1,606,242 | ) |
| | |
Net Cash From Investing Activities | | | 2,509,988 | | | | (1,184,563 | ) |
| | | | | | | | |
Cash Flows from Financing Activities: | | | | | | | | |
Net Change in Demand and Savings Accounts | | | (8,965,057 | ) | | | (6,390,303 | ) |
Net Change in Time Deposits | | | 4,656,962 | | | | (468,292 | ) |
Net Change in Short-Term Borrowings | | | 2,742,029 | | | | 187,571 | |
Proceeds from Federal Home Loan Bank Advances | | | — | | | | 3,000,000 | |
Dividends Paid | | | (357,518 | ) | | | (357,518 | ) |
| | |
Net Cash From Financing Activities | | | (1,923,584 | ) | | | (4,028,542 | ) |
| | |
| | | | | | | | |
Net Change in Cash and Cash Equivalents | | | 1,035,307 | | | | (4,690,586 | ) |
| | | | | | | | |
Beginning Cash and Cash Equivalents | | | 19,765,160 | | | | 17,826,454 | |
| | |
Ending Cash and Cash Equivalents | | $ | 20,800,467 | | | $ | 13,135,868 | |
| | |
| | | | | | | | |
Supplemental Disclosures | | | | | | | | |
Cash Paid for Interest | | $ | 1,197,816 | | | $ | 855,023 | |
Cash Paid for Income Taxes, net | | $ | 13,372 | | | $ | 320,000 | |
Non-cash transfer from Loans to Other Real Estate Owned | | $ | 134,163 | | | $ | — | |
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, 2006, the consolidated statements of income and comprehensive income for the three-month periods ended March 31, 2006 and 2005, and the condensed consolidated statements of cash flows for the three-month periods ended March 31, 2006 and 2005 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 U.S. generally accepted accounting principles 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, 2005. Operating results for the three months ended March 31, 2006 are not necessarily indicative of the results that may be expected for the year ending December 31, 2006.
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 actual 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 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.
Note 2. Regulatory Matters
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 Under | |
| | | | | | | | | | For Capital | | | Prompt Corrective | |
| | Actual | | | Adequacy Purposes | | | Action Provisions | |
March 31, 2006 | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital to risk- weighted assets | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 31,216 | | | | 14.78 | % | | $ | 16,899 | | | | 8.00 | % | | $ | 21,123 | | | | N/A | |
Bank | | | 29,770 | | | | 14.09 | | | | 16,899 | | | | 8.00 | | | | 21,123 | | | | 10.00 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital to risk- weighted assets | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 29,358 | | | | 13.90 | | | | 8,449 | | | | 4.00 | | | | 12,674 | | | | N/A | |
Bank | | | 27,913 | | | | 13.21 | | | | 8,449 | | | | 4.00 | | | | 12,674 | | | | 6.00 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital to average assets | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 29,358 | | | | 9.93 | | | | 11,821 | | | | 4.00 | | | | 14,776 | | | | N/A | |
Bank | | | 27,913 | | | | 9.45 | | | | 11,821 | | | | 4.00 | | | | 14,776 | | | | 5.00 | |
6
(Dollars in thousands)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | To Be Well | |
| | | | | | | | | | | | | | | | | | Capitalized Under | |
| | | | | | | | | | For Capital | | | Prompt Corrective | |
| | Actual | | | Adequacy Purposes | | | Action Provisions | |
December 31, 2005 | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
Total capital to risk- weighted assets | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 31,051 | | | | 14.45 | % | | $ | 17,187 | | | | 8.00 | % | | $ | 21,483 | | | | N/A | |
Bank | | | 29,261 | | | | 13.62 | | | | 17,184 | | | | 8.00 | | | | 21,480 | | | | 10.00 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital to risk- weighted assets | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 29,148 | | | | 13.57 | | | | 8,593 | | | | 4.00 | | | | 12,890 | | | | N/A | |
Bank | | | 27,358 | | | | 12.74 | | | | 8,592 | | | | 4.00 | | | | 12,888 | | | | 6.00 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Tier 1 capital to average assets | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 29,148 | | | | 9.76 | | | | 11,943 | | | | 4.00 | | | | 14,929 | | | | N/A | |
Bank | | | 27,358 | | | | 9.16 | | | | 11,941 | | | | 4.00 | | | | 14,927 | | | | 5.00 | |
Note 3. Loans
Loans at March 31, 2006 and December 31, 2005 were as follows:
| | | | | | | | |
| | 3/31/06 | | | 12/31/05 | |
Collateralized by real estate: | | | | | | | | |
Commercial | | | 45,664,999 | | | | 47,638,035 | |
Residential | | | 88,823,684 | | | | 91,591,798 | |
Home Equity | | | 19,136,364 | | | | 19,044,581 | |
Construction | | | 8,127,383 | | | | 6,440,000 | |
| | |
| | | 161,752,430 | | | | 164,714,414 | |
| | | | | | | | |
Other: | | | | | | | | |
Consumer | | | 6,209,216 | | | | 6,205,096 | |
Commercial | | | 18,614,563 | | | | 20,045,739 | |
Credit Cards | | | 1,337,602 | | | | 1,405,708 | |
Other | | | 1,713,376 | | | | 1,565,995 | |
| | |
| | | 189,627,187 | | | | 193,936,952 | |
Unearned and deferred income | | | (483,409 | ) | | | (495,705 | ) |
Allowance for loan losses | | | (1,857,807 | ) | | | (1,902,828 | ) |
| | |
Total | | | 187,285,971 | | | | 191,538,419 | |
| | |
The activity in the allowance for loan losses for the first three months of 2006 and 2005 was as follows:
| | | | | | | | |
| | 2006 | | | 2005 | |
Beginning balance | | $ | 1,902,828 | | | $ | 1,763,298 | |
Provision for loan losses | | | — | | | | 80,000 | |
Loans charged-off | | | (48,124 | ) | | | (11,997 | ) |
Recoveries | | | 3,103 | | | | 1,640 | |
| | |
Ending balance | | $ | 1,857,807 | | | $ | 1,832,941 | |
| | |
7
Impaired loans at March 31, 2006 and December 31, 2005 were as follows:
| | | | | | | | |
| | 3/31/06 | | | 12/31/05 | |
Loans with no allocated allowance for loan losses | | $ | 110,986 | | | $ | — | |
Loans with allocated allowance for loan losses | | | 1,067,791 | | | | 1,177,688 | |
Amount of the allowance for loan losses allocated | | | 409,918 | | | | 273,438 | |
| | | | | | | | |
| | 3/31/06 | | | 3/31/05 | |
Average of impaired loans during the first three months of 2006 and 2005 | | $ | 1,060,735 | | | $ | 699,990 | |
Interest income recognized during impairment | | | 7,081 | | | | — | |
Cash-basis interest income recognized | | | 7,081 | | | | — | |
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.
8
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. 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 decreased $1.6 million or 0.5% from December 31, 2005 principally due to the decrease in total deposits and a slowing in demand for loans. Total securities increased $1.2 million or 1.6% from December 31, 2005 mainly due to loan payoffs during the first three months of 2006. Federal funds sold were $10.4 million at March 31, 2006, representing overnight funds available for loan demand or deposit withdrawals. Net loans decreased $4.3 million or 2.2% from December 31, 2005. Commercial loans decreased $1.4 million, residential real estate mortgages decreased $2.8 million and commercial real estate loans decreased $2.0 million. Meanwhile, construction loans increased by $1.7 million, as a result of increased demand for these loans. The decrease in residential real estate mortgages is due to the sale of approximately $2.0 million in fixed rate mortgages and principal paydowns. The decrease in both the commercial loans and commercial real estate loans is attributed to a combination of loan payoff and our competition pricing loans below our pricing. Management believes there is ample loan opportunities in the markets we serve, however, we are cautious of providing too low of pricing and compromising our credit standards.
The allowance for loan losses is a valuation allowance for probable incurred credit losses, increased by the provision for loan losses and decreased by charge-offs less recoveries. 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. Problem loans that are not analyzed individually are assigned a provision based upon a historical migration analysis. The migration analysis identifies the percentage of problem loans that have historically been ultimately charged-off. The migration percentages are reviewed and adjusted by management to reflect various factors such as the growth and change in mix of the loan portfolio and the Comptroller of the Currency regulatory guidance. 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. Historical loan charge-offs are also compared to historical past due loans by loan type. All other loans are pooled by loan type and evaluated based upon past loan loss experience. Loans lacking current financial statements, 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 allowance.
The allowance for loan losses to total loans outstanding was 0.98% as of March 31, 2006 and 0.98% for December 31, 2005. On an annualized basis, net charge-offs (recoveries) to total average loans were 0.09% for the first three months of 2006 and 0.02% for the first three months of 2005. The ratio of non-performing loans to total loans was 0.66% ($1,244,693) for March 31, 2006 compared to 1.20% ($2,324,484) for December 31, 2005. Non-performing loans consist of loans that have been placed on nonaccrual status and loans past due over 90 days and still accruing interest.
9
Total deposits decreased $4.3 million or approximately 1.7% from December 31, 2005. Noninterest-bearing demand accounts decreased $3.8 million or 8.1%, savings and N.O.W. accounts decreased $5.2 million or 2.4% and time deposits increased $4.7 million or 5.9%. Noninterest-bearing demand accounts will fluctuate based upon the liquidity needs of our customers. Historically, there has been fluctuation in the level of these accounts during first quarter due to customers paying taxes and/or reducing debt. Compounding this even further, as interest rates increase, more and more customers move funds from noninterest-bearing accounts to interest-bearing accounts, specifically time deposits. Regarding the decrease in savings and N.O.W accounts, much of this money has moved to time deposits and repurchase agreements, while some of this money has left the bank to be utilized in investments realizing higher earnings than a savings, N.O.W or time deposit account. The increase in time deposits is attributed to market driven rates. Recently, the Bank has been offering very competitive short-term time deposits. The increase in repurchase agreements of $3.3 million or 138.4% is primarily attributable to one commercial customer moving funds from savings to a sweep account. Total shareholders’ equity decreased $115 thousand or 0.3% from December 31, 2005 due mainly to a decrease in accumulated other comprehensive income.
Statements of Cash Flows
Net cash from operating activities for the first three months of 2006 was $449 thousand compared to $523 thousand for the first three months of 2005. The decrease was due primarily to changes in other assets and liabilities. Current year’s operating activities includes originations of mortgage loans held for sale and proceeds from the sale of mortgage loans held for sale of approximately $2.0 million. Net cash from investing activities for the first three months of 2006 was $2.5 million, compared to ($1.2) million for the first three months of 2005. The increase is due to the net decrease in loans to customers, which was partially offset by the purchases of various investment securities. Net cash from financing activities was ($1.9) million for the first three months of 2006 compared to ($4.0) million for the first three months of 2005. The change was primarily due to the net change in demand and savings, offset by growth in time deposits and proceeds from Federal Loan Home Bank advances. Total cash and cash equivalents increased $1.0 million during the first three months of 2006. With total cash and cash equivalents of $20.8 million as of March 31, 2006, the Company’s liquidity ratios continue to remain favorable.
COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTH PERIODS ENDED MARCH 31, 2006 AND 2005
Net income was $508 thousand for the three months ended March 31, 2006. When compared to the same period for 2005, net income was $13 thousand or 2.4% below the quarter ending March 31, 2005. The decrease is due to the combination of decreased non-interest income and increased non-interest expenses.
Interest and dividend income totaled $4.2 million or $337 thousand higher for the three-months ended March 31, 2006 as compared to the same period in 2005. Interest expense was $1.3 million for the three months ended March 31, 2006 or $407 thousand higher than 2005. This resulted in a decrease of $69 thousand, or 2.3% in net interest income for the three-month period ended March 31, 2006 as compared to March 31, 2005. This decrease is due to deposit mix and the effect of rising interests rates on the deposit products. As a result, net interest margin declined from 4.45% to 4.37% as of March 31, 2005 and March 31, 2006.
There was no provision for loan losses for the three months ended March 31, 2006 compared to $80 thousand for the same period in 2005. Although the portion of the provision that is directly associated with classified loans has increased since December 31, 2005, the need to increase the balance of the allowance for loan losses was negated by a decline in our loan portfolio. Commercial loan volume decreased during the first quarter of 2006. This category carries a higher risk than other types of loans. Additionally, real estate loan volume declined during the first quarter of 2006. Non-performing loans also decreased during the first quarter of 2006 compared to the first quarter of 2005. Each quarter, management reviews the adequacy of the allowance for loan losses by reviewing the overall quality and 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, by analyzing the growth and change in mix of the portfolio, and by analyzing economic trends that are believed to impact the Company’s borrowers. For the first quarter of 2006, management reviewed all of these factors and determined the quarterly allowance for loan losses was adequate, without any additional provision.
10
Noninterest income was $434 thousand for the three months ended March 31, 2006 or approximately $15 thousand or 3.4% below the same period in 2005, due mainly to the securities gains recognized during the first quarter of 2005. Benefiting noninterest income during first quarter 2006 is the positive results of implementing an overdraft protection service in April 2005 and accordingly is included in the checking account fees. Noninterest expense was $2.7 million for the three months ended March 31, 2006 or approximately $28 thousand or 1.0% above the same period in 2005, due to increased marketing, data processing and other expenses. Marketing expenses have increased due to a concerted effort to increase brand and product identity within the markets the Bank serves. Data processing expenses have increased due to increased volume of the number customer deposit accounts, when compared to first quarter 2005. Other expenses include increases in consulting fees, due to strategic planning, in sundry charge-offs, due to overdraft protection charge-offs, and in software license & maintenance fees, due to timing of purchases from various software vendors.
Net unrealized depreciation on securities available for sale was $265 thousand for the three months ended March 31, 2006 compared to $975 thousand for the three months ended March 31, 2005. The market value of securities in the available for sale portfolio decreased during the first quarter of 2006 due to economic conditions and an increase in interest rates. Comprehensive income was $243 thousand for the three months ended March 31, 2006 compared to ($0.5) million for the same period in 2005.
Statement of Financial Accounting Standards Board (SFAS) No. 123, Revised, requires companies to record compensation cost for stock options provided to employees in return for employment services. The Bank does not offer this type of compensation to employees, thus there will be no effect of this pronouncement.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Management uses an earnings simulation model to assess interest rate sensitivity, which estimates the effect on net income assuming various interest rate changes — or “rate shocks” — such as changes of plus 100 or 200 basis points. At year-end 2005, the model estimated the positive impact on net income of a 100 basis point increase in interest rates over a twelve-month period at 0.8%, compared to a negative impact of 3.7% on March 31, 2006. A positive impact on net income of a 200 basis point increase in interest rates was estimated at 10.6% on December 31, 2005 compared to a negative impact of 3.7% on March 31, 2006. In both the 100 and 200 basis “rate shocks”, the unfavorable variance from December 31, 2005 is a result of our short-term assets repricing quicker then short-term liabilities. Specifically, this is due to a decline in loans and a change in mix of the composition of fixed versus variable rate loans.
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 Company’s management, including the Company’s President and Treasurer (Principal Financial Officer), of the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based upon that evaluation, the President and Treasurer concluded that the Company’s 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 Company’s internal controls or in other factors that could significantly affect the internal controls subsequent to the date the Company completed its evaluation.
11
PART II. OTHER INFORMATION
| | |
Item 1. | | Legal Proceedings — None |
| | |
Item 1A. | | Risk Factors — There have been no significant changes in the Company’s risk factors as outlined in the Company’s Form 10-K for the period ending December 31, 2005. |
| | |
Item 2. | | Unregistered Sales of Equity 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 23, 2006 was previously filed with the SEC on March 23, 2006. |
| | |
Item 5. | | Other Information — None |
| | |
Item 6. | | 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 |
(3.1) | | Amended Articles of Incorporation | | Annual Report 10-K filed 3/26/04 File No. 000-14773 |
| | | | |
(3.2) | | Code of Regulations | | Annual Report 10-K filed 3/26/04 File No. 000-14773 |
| | | | |
(10.1) | | Directors Defined Benefit Plan Agreement | | Annual Report 10-K filed 3/29/01 File No. 000-14773 |
| | | | |
(10.2) | | Special Separation Agreement entered into with Charles Dolezal and Kenneth VanSickle | | Annual Report 10-K filed 3/29/01 File No. 000-14773 |
| | | | |
(10.3) | | Form of Special Separation Agreement entered into with Marc Valentin | | Quarterly Report 10-Q filed 11/15/04 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.
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: May 9, 2006 | | | | /s/ Charles J. Dolezal | | |
| | | | | | |
| | | | Charles J. Dolezal, President | | |
| | | | | | |
Date: May 9, 2006 | | | | /s/ Marc Valentin | | |
| | | | | | |
| | | | Marc Valentin, Treasurer | | |
| | | | (Principal Financial Officer) | | |
13