10-Q 1 l03486ae10vq.htm NATIONAL BANCSHARES CORPORATION NATIONAL BANCSHARES CORPORATION
Table of Contents

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


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 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 registrant’s classes of common stock, as of November 6, 2003:

Common Stock, Without Par Value: 2,234,488 Shares Outstanding

1


CONSOLIDATED BALANCE SHEETS (Unaudited)
CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (Unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS
Notes to Consolidated Financial Statements (Unaudited)
Item 2. Management’s Discussion and Analysis of Financial Condition and
Results of Operations
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Item 4. Controls and Procedures
PART II. OTHER INFORMATION
Signatures
EX-31.1 CERTIFICATION OF CHIEF EXECUTIVE OFFICER
EX-31.2 CERTIFICATION OF CHIEF FINANCIAL OFFICER
EX-32 906 CERTIFICATIONS


Table of Contents

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. Management’s 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


Table of Contents

NATIONAL BANCSHARES CORPORATION

CONSOLIDATED BALANCE SHEETS (Unaudited)
                         
            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


Table of Contents

NATIONAL BANCSHARES CORPORATION

CONSOLIDATED STATEMENTS OF INCOME
AND COMPREHENSIVE INCOME (Unaudited)
                                       
          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


Table of Contents

NATIONAL BANCSHARES CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS
                     
(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


Table of Contents

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 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 Company’s 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 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.

     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 Company’s operating results or financial condition.

6


Table of Contents

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 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


Table of Contents

     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


Table of Contents

     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 .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 loan’s 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


Table of Contents

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 Company’s 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


Table of Contents

      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 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 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 Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2002.

11


Table of Contents

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.

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


Table of Contents

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