National Bankshares, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

 

($ in thousands, except for share and per share data)

 

December 31, 2016

   

December 31, 2015

 

Assets

               

Cash and due from banks

  $ 13,974     $ 12,152  

Interest-bearing deposits

    80,268       130,811  

Federal funds sold

    ---       ---  

Securities available for sale, at fair value

    304,282       236,131  

Securities held to maturity

    134,957       152,028  

Restricted stock

    1,170       1,129  

Total securities

    440,409       389,288  

Mortgage loans held for sale

    478       634  

Loans:

               

Loans, net of unearned income and deferred fees

    647,752       619,008  

Less: allowance for loan losses

    (8,300 )     (8,297 )

Loans, net

    639,452       610,711  

Premises and equipment, net

    8,853       9,020  

Accrued interest receivable

    5,260       5,769  

Other real estate owned

    3,156       4,165  

Intangible assets and goodwill

    5,966       6,224  

Bank-owned life insurance

    22,998       22,401  

Other assets

    13,128       12,344  

Total assets

  $ 1,233,942     $ 1,203,519  
                 

Liabilities and Stockholders' Equity

               

Noninterest-bearing deposits

  $ 171,946     $ 166,453  

Interest-bearing demand deposits

    605,226       569,787  

Savings deposits

    96,829       90,236  

Time deposits

    169,441       192,383  

Total deposits

    1,043,442       1,018,859  

Other borrowed funds

    ---       ---  

Accrued interest payable

    55       56  

Other liabilities

    12,182       12,490  

Total liabilities

    1,055,679       1,031,405  
                 

Stockholders' Equity

               

Preferred stock, no par value, 5,000,000 shares authorized; none issued and outstanding

    ---       ---  

Common stock of $1.25 par value. Authorized 10,000,000 shares; issued and outstanding, 6,957,974 shares at December 31, 2016 and December 31, 2015

    8,698       8,698  

Retained earnings

    178,224       171,353  

Accumulated other comprehensive loss, net

    (8,659 )     (7,937 )

Total stockholders' equity

    178,263       172,114  

Total liabilities and stockholders' equity

  $ 1,233,942     $ 1,203,519  

 

 

 

 

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

   

Three Months Ending

   

Twelve Months Ending

 

($ in thousands, except for share and per share data)

 

December 31, 2016

   

December 31, 2015

   

December 31, 2016

   

December 31, 2015

 

Interest Income

                               

Interest and fees on loans

  $ 7,333     $ 7,560     $ 29,365     $ 30,446  

Interest on federal funds

    ---       ---       ---       ---  

Interest on interest-bearing deposits

    123       81       532       254  

Interest on securities - taxable

    1,285       1,652       5,910       6,776  

Interest on securities - nontaxable

    1,256       1,343       5,123       5,438  

Total interest income

    9,997       10,636       40,930       42,914  

Interest Expense

                               

Interest on time deposits

    223       290       988       1,233  

Interest on other deposits

    793       746       3,178       2,950  

Interest on borrowed funds

    ---       ---       ---       ---  

Total interest expense

    1,016       1,036       4,166       4,183  

Net interest income

    8,981       9,600       36,764       38,731  

Provision for loan losses

    502       1,275       1,650       2,009  

Net income after provision for loan losses

    8,479       8,325       35,114       36,722  

Noninterest Income

                               

Service charges on deposit accounts

    680       574       2,458       2,250  

Other service charges and fees

    47       51       212       215  

Credit card fees

    996       1,018       3,798       3,861  

Trust Income

    339       327       1,346       1,229  

Bank-owned life insurance

    150       152       597       603  

Other income

    247       332       1,289       1,295  

Realized securities gain, net

    33       28       232       33  

Total noninterest income

    2,492       2,482       9,932       9,486  

Noninterest Expense

                               

Salaries and employee benefits

    3,078       3,089       12,792       12,522  

Occupancy and furniture and fixtures

    461       436       1,849       1,743  

Data processing and ATM

    556       427       2,186       1,657  

FDIC assessment

    55       138       476       546  

Credit card processing

    733       706       2,782       2,692  

Intangibles and goodwill amortization

    39       192       257       999  

Net cost of other real estate owned

    293       53       472       608  

Franchise taxes

    322       329       1,296       1,288  

Other operating expenses

    1,073       901       4,042       3,580  

Total noninterest expense

    6,610       6,271       26,152       25,635  

Income before income tax expense

    4,361       4,536       18,894       20,573  

Income tax expense

    891       978       3,952       4,740  

Net Income

  $ 3,470     $ 3,558     $ 14,942     $ 15,833  

Basic net income per share

  $ 0.50     $ 0.51     $ 2.15     $ 2.28  

Fully diluted net income per share

  $ 0.50     $ 0.51     $ 2.15     $ 2.28  

Weighted average number of common shares outstanding

                               

Basic

    6,957,974       6,957,213       6,957,974       6,953,849  

Diluted

    6,957,974       6,959,049       6,957,974       6,957,094  

Dividends declared per share

  $ 0.61     $ 0.61     $ 1.16     $ 1.14  

Dividend payout ratio

    ---       ---       54.02 %     50.09 %

Book value per share

    ---       ---     $ 25.62     $ 24.74  

 

 

 

 

 

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(Unaudited)

 

   

Three Months Ended

 

($ in thousands)

 

December 31, 2016

   

December 31, 2015

 

Net income

  $ 3,470     $ 3,558  

Other Comprehensive Income (Loss), net of tax

               

Unrealized holding loss on available for sale securities net of tax of ($2,845)in 2016 and ($237) in 2015

    (5,285 )     (440 )

Reclassification adjustment for gain included in net income, net of tax of ($12) in 2016 and ($10) in 2015

    (21 )     (18 )

Net pension gain (loss) arising during the period, net of tax of $132 in 2016 and ($597) in 2015

    271       (1,108 )

Less: amortization of prior service cost included in net periodic pension cost net of tax of ($38) in 2016 and ($38) in 2015

    (72 )     (72 )

Other comprehensive loss, net of tax of ($2,763) in 2016 and ($882) in 2015

  $ (5,107 )   $ (1,638 )

Total Comprehensive Income (Loss)

  $ (1,637 )   $ 1,920  

 

 

   

Twelve Months Ended

 

($ in thousands)

 

December 31, 2016

   

December 31, 2015

 

Net Income

  $ 14,942     $ 15,833  

Other Comprehensive Income (Loss), Net of Tax

               

Unrealized holding loss on available for sale securities net of tax of ($431) in 2016 and ($571) in 2015

    (800 )     (1,064 )

Reclassification adjustment for gain included in net income, net of tax of ($65) in 2016 and ($12) in 2015

    (121 )     (21 )

Net pension gain (loss) arising during the period net of tax of $132 in 2016 and ($597) in 2015

    271       (1,108 )

Less: amortization of prior service cost included in net periodic pension cost net of tax of ($38) in 2016 and ($38) in 2015

    (72 )     (72 )

Other comprehensive loss, net of tax of ($402) in 2016 and ($1,218) in 2015

  $ (722 )   $ (2,265 )

Total Comprehensive Income

  $ 14,220     $ 13,568  

 

 

 

 

 

 

Key Ratios and Other Data

(Unaudited)

 

($ in thousands)

 

Three Months Ended

   

Twelve Months Ended

 
   

December 31,

   

December 31,

   

December 31,

   

December 31,

 
Average Balances  

2016

   

2015

   

2016

   

2015

 

Cash and due from banks

  $ 11,825     $ 12,166     $ 11,401     $ 11,672  

Interest-bearing deposits

    90,581       111,162       102,819       96,677  

Securities available for sale, at fair value

    287,754       223,245       278,731       222,937  

Securities held to maturity

    136,372       152,977       141,023       155,747  

Restricted stock

    1,170       1,129       1,161       1,121  

Mortgage loans held for sale

    645       861       585       802  

Gross Loans

    637,821       624,754       622,486       620,594  

Loans, net

    628,702       615,801       613,366       611,554  

Intangible assets

    5,989       6,319       6,068       6,707  

Total assets

    1,215,267       1,172,071       1,206,745       1,155,594  

Total deposits

    1,019,896       989,853       1,013,787       976,597  

Other borrowings

    ---       ---       ---       ---  

Stockholders' equity

    182,598       174,258       180,047       171,732  

Interest-earning assets

    1,153,744       1,116,759       1,145,329       1,099,517  

Interest-bearing liabilities

    847,362       822,540       843,443       816,768  
                                 

Financial Ratios

                               

Return on average assets

    1.14 %     1.20 %     1.24 %     1.37 %

Return on average equity

    7.56 %     8.10 %     8.30 %     9.22 %

Net interest margin

    3.39 %     3.74 %     3.51 %     3.86 %

Net interest income-fully taxable equivalent

  $ 9,818     $ 10,514     $ 40,201     $ 42,394  

Efficiency ratio

    53.70 %     48.25 %     52.17 %     49.41 %

Average equity to average assets

    15.03 %     14.87 %     14.92 %     14.86 %
                                 

Allowance for Loan Losses

                               

Beginning balance

  $ 8,301     $ 8,117     $ 8,297     $ 8,263  

Provision for losses

    502       1,275       1,650       2,009  

Charge-offs

    (539 )     (1,118 )     (1,806 )     (2,120 )

Recoveries

    36       23       159       145  

Ending balance

  $ 8,300     $ 8,297     $ 8,300     $ 8,297  

 

 

 

 

 

 

Asset Quality Data

(Unaudited)

 

($ in thousands)

 

December 31, 2016

   

December 31, 2015

 

Nonperforming Assets

               

Nonaccrual loans

  $ 1,168     $ 2,043  

Nonaccrual restructured loans

    4,687       4,639  

Total nonperforming loans

    5,855       6,682  

Other real estate owned

  $ 3,156     $ 4,165  

Total nonperforming assets

  $ 9,011     $ 10,847  

Accruing restructured loans

    3,769       8,814  

Loans 90 days or more past due

  $ 63     $ 156  
                 

Asset Quality Ratios

               

Nonperforming assets to loans net of unearned income and deferred fees, plus other real estate owned

    1.38 %     1.74 %

Allowance for loans losses to total loans

    1.28 %     1.34 %

Allowance for loan losses to nonperforming loans

    141.76 %     124.17 %

Loans past due 90 days or more to loans net of unearned income and deferred fees

    0.01 %     0.03 %