National Bankshares, Inc. and Subsidiaries

Consolidated Balance Sheets

(Unaudited)

 

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

 

September 30, 2016

   

September 30, 2015

   

December 31, 2015

 

Assets

                       

Cash and due from banks

  $ 11,302     $ 12,446     $ 12,152  

Interest-bearing deposits

    80,170       90,295       130,811  

Federal funds sold

    ---       ---       ---  

Securities available for sale, at fair value

    291,277       211,232       236,131  

Securities held to maturity

    138,047       154,644       152,028  

Restricted stock

    1,170       1,129       1,129  

Total securities

    430,494       367,005       389,288  

Mortgage loans held for sale

    434       1,331       634  

Loans:

                       

Loans, net of unearned income and deferred fees

    636,241       625,755       619,008  

Less: allowance for loan losses

    (8,301 )     (8,117 )     (8,297 )

Loans, net

    627,940       617,638       610,711  

Premises and equipment, net

    8,757       9,135       9,020  

Accrued interest receivable

    5,138       5,659       5,769  

Other real estate owned

    3,188       4,194       4,165  

Intangible assets and goodwill

    6,006       6,416       6,224  

Bank-owned life insurance

    22,848       22,248       22,401  

Other assets

    6,904       7,758       8,564  

Total assets

  $ 1,203,181     $ 1,144,125     $ 1,199,739  
                         

Liabilities and Stockholders' Equity

                       

Noninterest-bearing deposits

  $ 172,510     $ 163,877     $ 166,453  

Interest-bearing demand deposits

    566,213       514,823       569,787  

Savings deposits

    95,496       86,659       90,236  

Time deposits

    175,789       197,171       192,383  

Total deposits

    1,010,008       962,530       1,018,859  

Other borrowed funds

    ---       ---       ---  

Accrued interest payable

    48       61       56  

Other liabilities

    8,981       7,142       8,710  

Total liabilities

    1,019,037       969,733       1,027,625  
                         

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 September 30, 2016 and December 31, 2015 and 6,955,974 shares at September 30, 2015.

    8,697       8,695       8,697  

Retained earnings

    178,998       171,996       171,353  

Accumulated other comprehensive loss, net

    (3,551 )     (6,299 )     (7,936 )

Total stockholders' equity

    184,144       174,392       172,114  

Total liabilities and stockholders' equity

  $ 1,203,181     $ 1,144,125     $ 1,199,739  

 

 

 

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Income

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 

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

 

September 30,

2016

   

September 30,

2015

   

September 30,

2016

   

September 30,

2015

 

Interest Income

                               

Interest and fees on loans

  $ 7,409     $ 7,676     $ 22,032     $ 22,886  

Interest on federal funds

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

Interest on interest-bearing deposits

    97       54       409       173  

Interest on securities - taxable

    1,381       1,678       4,625       5,124  

Interest on securities - nontaxable

    1,270       1,352       3,867       4,095  

Total interest income

    10,157       10,760       30,933       32,278  

Interest Expense

                               

Interest on time deposits

    238       301       765       943  

Interest on other deposits

    781       708       2,385       2,204  

Interest on borrowed funds

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

Total interest expense

    1,019       1,009       3,150       3,147  

Net interest income

    9,138       9,751       27,783       29,131  

Provision for loan losses

    291       178       1,148       734  

Net income after provision for loan losses

    8,847       9,573       26,635       28,397  

Noninterest Income

                               

Service charges on deposit accounts

    649       571       1,778       1,676  

Other service charges and fees

    47       45       165       164  

Credit card fees

    963       972       2,802       2,843  

Trust Income

    330       314       1,007       902  

Bank-owned life insurance

    149       152       447       451  

Other income

    242       230       1,042       963  

Realized securities gain, net

    101       2       199       5  

Total noninterest income

    2,481       2,286       7,440       7,004  

Noninterest Expense

                               

Salaries and employee benefits

    3,239       3,150       9,714       9,433  

Occupancy and furniture and fixtures

    463       438       1,388       1,307  

Data processing and ATM

    624       387       1,630       1,230  

FDIC assessment

    135       138       421       408  

Credit card processing

    715       701       2,049       1,986  

Intangibles and goodwill amortization

    40       269       218       807  

Net cost of other real estate owned

    71       48       179       555  

Franchise taxes

    321       329       974       959  

Other operating expenses

    1,012       859       2,969       2,679  

Total noninterest expense

    6,620       6,319       19,542       19,364  

Income before income tax expense

    4,708       5,540       14,533       16,037  

Income tax expense

    880       1,341       3,061       3,762  

Net Income

  $ 3,828     $ 4,199     $ 11,472     $ 12,275  

Basic net income per share

  $ 0.55     $ 0.60     $ 1.65     $ 1.77  

Fully diluted net income per share

  $ 0.55     $ 0.60     $ 1.65     $ 1.76  

Weighted average number of common shares outstanding

                               

Basic

    6,957,974       6,955,126       6,957,974       6,952,716  

Diluted

    6,957,974       6,959,168       6,957,974       6,956,689  

Dividends declared per share

    ---       ---     $ 0.55     $ 0.53  

Dividend payout ratio

    ---       ---       33.36 %     30.03 %

Book value per share

  $ 26.47     $ 25.07     $ 26.47     $ 25.07  

 

 

 

National Bankshares, Inc. and Subsidiaries

Consolidated Statements of Comprehensive Income

(Unaudited)

 

   

Three Months Ended

 

($ in thousands)

 

September 30, 2016

   

September 30, 2015

 

Net income

  $ 3,828     $ 4,199  
                 

Other Comprehensive Income, net of tax

               

Unrealized holding gain on available for sale securities net of tax of $243 and $1,394 for the periods ended September 30, 2016 and 2015, respectively

    454       2,589  

Reclassification adjustment for gain included in net income, net of tax of ($35) and ($1) for the periods ended September 30, 2016 and 2015, respectively

    (66 )     (1 )

Other comprehensive income, net of tax of $208 and $1,393 for the periods ended September 30, 2016 and 2015, respectively

  $ 388     $ 2,588  

Total Comprehensive Income

  $ 4,216     $ 6,787  

 

 

 

   

Nine Months Ended

 

($ in thousands)

 

September 30, 2016

   

September 30, 2015

 

Net Income

  $ 11,472     $ 12,275  
                 

Other Comprehensive Income (Loss), Net of Tax

               

Unrealized holding gain (loss) on available for sale securities net of tax of $2,415 and ($334) for the periods ended September 30, 2016 and 2015, respectively

    4,484       (624 )

Reclassification adjustment for gain included in net income, net of tax of ($54) and ($2) for the periods ended September 30, 2016 and 2015, respectively

    (99 )     (3 )

Other comprehensive income (loss), net of tax of $2,361 and ($336) for the periods ended September 30, 2016 and 2015, respectively

  $ 4,385     $ (627 )

Total Comprehensive Income

  $ 15,857     $ 11,648  

 

 

National Bankshares, Inc. and Subsidiaries

Key Ratios and Other Data

(Unaudited)

 

   

Three Months Ended

   

Nine Months Ended

 

$ in thousands

 

September 30,

   

September 30,

   

September 30,

   

September 30,

 
   

2016

   

2015

   

2016

   

2015

 

Average Balances

                               

Cash and due from banks

  $ 11,248     $ 11,612     $ 11,258     $ 11,506  

Interest-bearing deposits

    76,870       84,882       106,928       91,791  

Securities available for sale

    298,422       216,949       275,702       222,823  

Securities held to maturity

    138,186       154,978       142,585       156,678  

Restricted stock

    1,170       1,129       1,158       1,118  

Mortgage loans held for sale

    666       986       565       781  

Gross Loans

    630,234       627,596       617,337       619,204  

Loans, net

    621,251       618,611       608,217       610,135  

Intangible assets

    6,029       6,571       6,094       6,838  

Total assets

    1,200,629       1,144,723       1,200,104       1,150,026  

Total deposits

    1,009,786       966,199       1,011,736       972,104  

Other borrowings

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

Stockholders' equity

    182,096       171,698       179,191       170,883  

Interest-earning assets

    1,141,981       1,089,803       1,142,505       1,093,699  

Interest-bearing liabilities

    835,984       805,655       842,127       814,800  
                                 

Financial Ratios

                               

Return on average assets

    1.27 %     1.46 %     1.28 %     1.43 %

Return on average equity

    8.36 %     9.70 %     8.55 %     9.60 %

Net interest margin

    3.48 %     3.89 %     3.55 %     3.90 %

Net interest income-fully taxable equivalent

  $ 9,986     $ 10,673     $ 30,383     $ 31,881  

Efficiency ratio

    53.10 %     48.76 %     51.67 %     49.80 %

Average equity to average assets

    15.17 %     15.00 %     14.93 %     14.86 %
                                 

Allowance for Loan Losses

                               

Beginning balance

  $ 8,195     $ 8,131     $ 8,297     $ 8,263  

Provision for losses

    291       178       1,148       734  

Charge-offs

    (216 )     (226 )     (1,267 )     (1,002 )

Recoveries

    31       34       123       122  

Ending balance

  $ 8,301     $ 8,117     $ 8,301     $ 8,117  

 

  

 

National Bankshares, Inc. and Subsidiaries

Asset Quality Data

(Unaudited)

 

$ in thousands

 

September 30, 2016

   

September 30, 2015

 

Nonperforming Assets

               

Nonaccrual loans

  $ 1,592     $ 3,207  

Nonaccrual restructured loans

    3,901       5,781  

Total nonperforming loans

    5,493       8,988  

Other real estate owned

    3,188       4,194  

Total nonperforming assets

  $ 8,681     $ 13,182  

Accruing restructured loans

  $ 4,662     $ 6,080  

Loans 90 days or more past due

  $ 195     $ 47  
                 

Asset Quality Ratios

               

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

    1.36 %     2.09 %

Allowance for loans losses to total loans

    1.30 %     1.30 %

Allowance for loan losses to nonperforming loans

    151.12 %     90.31 %

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

    0.03 %     0.01 %