Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - NATIONAL BANCSHARES CORP /OH/Financial_Report.xls
EX-32 - EX-32 - NATIONAL BANCSHARES CORP /OH/l42884exv32.htm
EX-31.2 - EX-31.2 - NATIONAL BANCSHARES CORP /OH/l42884exv31w2.htm
EX-31.1 - EX-31.1 - NATIONAL BANCSHARES CORP /OH/l42884exv31w1.htm
Table of Contents

 
 
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 June 30, 2011
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
exact name of registrant as specified in its charter
     
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 þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.)
     Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company as defined in Rule 12b-2 of the Exchange Act. See definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in rule 12b-2 of the Exchange Act.
             
Large accelerated filer o   Accelerated filer o   Non-accelerated filer o (Do not check if a smaller reporting company)   Smaller reporting company þ
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act)
     Yes o No þ
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of August 10, 2011.
Common Stock, Without Par Value: 2,213,269 shares Outstanding
 
 

 


 

NATIONAL BANCSHARES CORPORATION
Index
         
    Page  
    Number  
       
 
       
       
 
       
    2  
 
       
    3  
 
       
    5  
 
       
    6  
 
       
    7 - 20  
 
       
    20 - 26  
 
       
    26 - 27  
 
       
    27  
 
       
       
 
       
    28  
 
       
    28  
 
       
    28  
 
       
    28  
 
       
     
 
       
    28  
 
       
    28  
 
       
    29  
 
       
    30 - 32  
 EX-31.1
 EX-31.2
 EX-32
 EX-101 INSTANCE DOCUMENT
 EX-101 SCHEMA DOCUMENT
 EX-101 CALCULATION LINKBASE DOCUMENT
 EX-101 LABELS LINKBASE DOCUMENT
 EX-101 PRESENTATION LINKBASE DOCUMENT
 EX-101 DEFINITION LINKBASE DOCUMENT

 


Table of Contents

Item 1. Financial Statements
NATIONAL BANCSHARES CORPORATION
CONSOLIDATED BALANCE SHEETS (Unaudited)
                 
    June 30,     December 31,  
(dollars in thousands)   2011     2010  
ASSETS
               
Cash and due from banks
  $ 31,694     $ 12,837  
Time deposits with other financial institutions
    1,232       5,697  
Securities available for sale
    135,926       138,033  
Restricted equity securities
    3,220       3,219  
Loans, net of allowance for loan losses:
               
June 30, 2011 — $2,881; December 31, 2010 — $2,585
    203,255       190,685  
Premises and equipment, net
    12,357       12,526  
Goodwill
    4,723       4,723  
Identified intangible assets
    64       107  
Accrued interest receivable
    1,337       1,270  
Cash surrender value of life insurance
    2,907       2,862  
Other assets
    2,072       2,137  
 
           
Total assets
  $ 398,787     $ 374,096  
 
           
 
               
LIABILITIES AND SHAREHOLDERS’ EQUITY
               
Deposits
               
Noninterest bearing
  $ 71,567     $ 57,435  
Interest bearing
    264,961       251,699  
 
           
Total deposits
    336,528       309,134  
Repurchase agreements
    8,782       7,747  
Federal Reserve Bank note account
    357       724  
Federal Home Loan Bank advances
    9,000       15,000  
Accrued interest payable
    239       312  
Accrued expenses and other liabilities
    3,174       2,198  
 
           
Total liabilities
    358,080       335,115  
 
               
SHAREHOLDERS’ EQUITY
               
Common stock, no par value; 6,000,000 shares authorized; 2,289,528 shares issued
    11,447       11,447  
Additional paid-in capital
    4,795       4,775  
Retained earnings
    23,174       22,475  
Treasury stock, at cost (79,811 and 83,555 shares)
    (1,565 )     (1,639 )
Accumulated other comprehensive income
    2,856       1,923  
 
           
Total shareholders’ equity
    40,707       38,981  
 
           
Total liabilities and shareholders’ equity
  $ 398,787     $ 374,096  
 
           
See accompanying notes to consolidated financial statements.

2


Table of Contents

NATIONAL BANCSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (Unaudited)
                                 
    Three months ended     Six months ended  
(dollars in thousands, except per share data)   June 30, 2011     June 30, 2010     June 30, 2011     June 30, 2010  
Interest and dividend income
                               
Loans, including fees
  $ 2,654     $ 2,638     $ 5,172     $ 5,240  
Securities:
                               
Taxable
    821       938       1,560       1,967  
Nontaxable
    394       293       784       564  
Federal funds sold and other
    23       51       51       107  
 
                       
Total interest and dividend income
    3,892       3,920       7,567       7,878  
 
Interest expense
                               
Deposits
    453       557       938       1,129  
Short-term borrowings
    10       13       21       26  
Federal Home Loan Bank advances
    59       249       141       510  
 
                       
Total interest expense
    522       819       1,100       1,665  
 
                       
Net interest income
    3,370       3,101       6,467       6,213  
Provision for loan losses
    150       615       297       1,122  
 
                       
Net interest income after provision for loan losses
    3,220       2,486       6,170       5,091  
 
Noninterest income
                               
Checking account fees
    269       272       535       534  
Visa check card interchange fees
    141       112       262       210  
Deposit and miscellaneous service fees
    80       80       155       163  
Mortgage banking activities
    40       50       77       101  
Securities gains, net
    46             51       76  
Loss on other real estate owned
    (38 )           (38 )     (11 )
Gain on sale of SBA loans
                128        
Other
    83       98       183       164  
 
                       
Total noninterest income
    621       612       1,353       1,237  
 
Noninterest expense
                               
Salaries and employee benefits
    1,455       1,357       2,949       2,735  
Data processing
    286       256       569       497  
Net occupancy
    378       304       745       598  
FDIC assessment
    94       145       230       266  
Professional and consulting fees
    176       210       326       392  
Franchise tax
    91       87       184       177  
Maintenance and repairs
    58       43       135       113  
Amortization of intangibles
    22       23       43       45  
Telephone
    62       58       121       116  
Marketing
    60       66       120       131  
Director fees and pension
    60       68       120       140  
Software expense
    66       50       120       93  
Postage and supplies
    72       75       146       155  
Other
    268       260       486       473  
 
                       
Total noninterest expense
    3,148       3,002       6,294       5,931  
 
                       
 
Income before income tax expense
    693       96       1,229       397  
Income tax expense (benefit)
    104       (62 )     153       (54 )
 
                       
Net income
    589       158       1,076       451  
(Continued)

3


Table of Contents

NATIONAL BANCSHARES CORPORATION
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (Unaudited)
                                 
    Three months ended     Six months ended  
(Continued)   June 30, 2011     June 30, 2010     June 30, 2011     June 30, 2010  
Other comprehensive income:
                               
Unrealized appreciation in fair value of securities available for sale, net of taxes of $(306), $(193), $(498) and $(524)
    595       325       967       1,017  
Reclassification adjustment for realized gains included in earnings, net of taxes of $16, $0, $17 and $26
    (30 )           (34 )     (50 )
 
                       
Total other comprehensive income, net of taxes
    565       325       933       967  
 
                       
Comprehensive income
  $ 1,154     $ 483     $ 2,009     $ 1,418  
 
                       
Weighted average basic and diluted common shares outstanding
    2,209,717       2,205,973       2,209,717       2,205,973  
 
                       
Basic and diluted earnings per common share
  $ 0.27     $ 0.07     $ 0.49     $ 0.20  
 
                       
Dividends declared per common share
  $ 0.08     $ 0.08     $ 0.16     $ 0.16  
 
                       
See accompanying notes to consolidated financial statements.

4


Table of Contents

NATIONAL BANCSHARES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (Unaudited)
                 
    Six months ended,  
    June 30,     June 30,  
(dollars in thousands, except per share data)   2011     2010  
Balance at beginning of period
  $ 38,981     $ 38,903  
 
               
Comprehensive income
               
Net income
    1,076       451  
Other comprehensive income
    933       967  
 
           
Total comprehensive income
    2,009       1,418  
 
               
Stock awards issued from Treasury Shares (3,744 shares)
    50        
Compensation expense under stock-based compensation plans
    20       9  
 
               
Cash dividends declared ($0.16 per share in 2011 and 2010)
    (353 )     (353 )
 
           
 
               
Balance at end of period
  $ 40,707     $ 39,977  
 
           
See accompanying notes to consolidated financial statements.

5


Table of Contents

NATIONAL BANCSHARES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                 
    Six months ended  
    June 30,     June 30,  
(dollars in thousands, except per share data)   2011     2010  
Net cash from operating activities
  $ 2,739     $ 1,958  
 
               
Cash flows from investing activities
               
Proceeds from time deposits with other financial institutions
    4,465       4,136  
Securities available for sale
               
Proceeds from maturities and repayments
    17,386       19,463  
Proceeds from sales
    2,395       1,988  
Purchases
    (16,821 )     (21,732 )
Purchases of property and equipment
    (284 )     (2,402 )
Proceeds from the sale of other real estate owned
    54       35  
Proceeds from the sale of an impaired loan
          930  
Proceeds from the sale of loans guaranteed by SBA
    1,841        
Purchase of loans
          (1,184 )
Net change in loans
    (14,628 )     1,938  
 
           
Net cash from investing activities
    (5,592 )     3,172  
 
               
Cash flows from financing activities
               
Net change in deposits
    27,394       17,707  
Net change in short-term borrowings
    668       (2,633 )
Repayments of Federal Home Loan Bank advances
    (6,000 )     (2,000 )
Dividends paid
    (352 )     (353 )
 
           
Net cash from financing activities
    21,710       12,721  
 
           
 
               
Net change in cash and cash equivalents
    18,857       17,851  
 
               
Beginning cash and cash equivalents
    12,837       8,124  
 
           
Ending cash and cash equivalents
  $ 31,694     $ 25,975  
 
           
 
               
Supplemental Disclosures
               
Cash paid for interest
  $ 1,173     $ 1,705  
Cash paid for income taxes
  $ 60     $ 470  
Supplemental noncash disclosures:
               
Transfer from loans to other real estate owned
  $ 54     $ 41  
Issuance of stock awards
  $ 50     $  
See accompanying notes to consolidated financial statements.

6


Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
Note 1 — Basis of Presentation
(dollars in thousands)
Company Organization and Financial Presentation
The accompanying consolidated financial statements include the accounts of National Bancshares Corporation (the “Company”) and its wholly owned subsidiaries, First National Bank, Orrville, Ohio (the “Bank”) and NBOH Properties, LLC. The Bank has a minority interest in First Kropf Title, LLC. The Bank’s investment in First Kropf Title, LLC is immaterial to the consolidated financial statements. All significant intercompany transactions and balances have been eliminated.
The Company provides a broad range of financial services to individuals and companies in Medina, Stark, Summit and Wayne Counties, 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 consolidated financial statements 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, 2010. The Company believes the disclosures are adequate to make the information presented not misleading; however, the results of operations and other data presented for the periods presented are not necessarily indicative of results to be expected for the entire fiscal year.
Use of Estimates
To prepare financial statements in conformity with U.S. generally accepted accounting principles, 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 financial instruments are particularly subject to change.
Cash Flows
Cash and cash equivalents include cash, deposits with other banks with original maturities under 90 days, and federal funds sold. Net cash flows are reported for customer loan and deposit transactions, repurchase agreements and other short-term borrowings.
Earnings Per Common Share
Earnings per common share is net income divided by the weighted average number of shares outstanding during the period. Diluted earnings per share includes the dilutive effect of additional potential common shares issuable under stock options. 88,000 and 48,400 stock options were not considered in computing diluted earnings per common share for the three and six month periods ending June 30, 2011 and 2010, respectively, because they were antidilutive.
Adoption of New Accounting Standards
In April 2011, the FASB amended existing guidance for assisting a creditor in determining whether a restructuring is a troubled debt restructuring. The amendments clarify the guidance for a creditor’s evaluation of whether it has granted a concession and whether a debtor is experiencing financial difficulties. With regard to determining whether a concession has been granted, the ASU clarifies that creditors are precluded from using the effective interest method to determine whether a concession has been granted. In the absence of using the effective interest method, a creditor must now focus on other considerations such as the value of the underlying collateral, evaluation of other collateral or guarantees, the debtor’s ability to access other funds at market rates, interest rate increases and whether the restructuring results in a delay in payment that is insignificant. This guidance is effective for interim and annual reporting periods beginning after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. For purposes of measuring impairment on newly identified troubled debt restructurings, the amendments should be applied prospectively for the first interim or annual period beginning on or after June 15, 2011.

7


Table of Contents

Note 2 — Securities
(dollars in thousands)
Securities consist of the following at June 30, 2011 and December 31, 2010:
                                 
            Gross     Gross        
    Amortized     Unrealized     Unrealized     Fair  
    Cost     Gains     Losses     Value  
June 30, 2011
                               
U.S. Government and federal agency
  $ 2,689     $ 28     $     $ 2,717  
State and municipal
    46,329       1,527       (114 )     47,742  
Corporate bonds and notes
    500       9             509  
Mortgage-backed: residential
    82,057       2,878       (20 )     84,915  
Equity securities
    23       20             43  
 
                       
Total
  $ 131,598     $ 4,462     $ (134 )   $ 135,926  
 
                       
 
                               
December 31, 2010
                               
U.S. Government and federal agency
  $ 2,954     $ 21     $     $ 2,975  
State and municipal
    44,656       833       (484 )     45,005  
Corporate bonds and notes
    1,487       29             1,516  
Mortgage-backed: residential
    86,001       2,766       (240 )     88,527  
Equity securities
    23             (13 )     10  
 
                       
Total
  $ 135,121     $ 3,649     $ (737 )   $ 138,033  
 
                       
                 
    For the six months ended  
    June 30,     June 30,  
    2011     2010  
Sales of available for sale securities were as follows:
               
Proceeds
  $ 2,395     $ 1,988  
Gross gains
    51       76  
Gross losses
           
                 
    For the three months ended  
    June 30,     June 30,  
    2011     2010  
Sales of available for sale securities were as follows:
               
Proceeds
  $ 1,281     $  
Gross gains
    46        
Gross losses
           
The tax provision related to net realized gains and losses for the six months ended June 30, 2011 and 2010 was $17 and $26. The tax provision related to net realized gains and losses was $16 for the three months ended June 30, 2011.
The fair value of securities at June 30, 2011 by contractual maturity were as follows. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately.
                 
    Amortized Cost     Fair Value  
Due in one year or less
  $ 3,709     $ 3,720  
Due from one to five years
    5,714       5,931  
Due from five to ten years
    17,346       18,170  
Due after ten years
    22,749       23,147  
Mortgage-backed: residential
    82,057       84,915  
Equity securities
    23       43  
 
           
Total
  $ 131,598     $ 135,926  
 
           
Securities pledged at June 30, 2011 and December 31, 2010 had a fair value of $65,629 and $58,827 and were pledged to secure public deposits and repurchase agreements.
At June 30, 2011 and December 31, 2010, there were no holdings of securities of any one issuer, other than the U.S. Government and its agencies, in an amount greater than 10% of shareholders’ equity.

8


Table of Contents

Securities with unrealized losses at June 30, 2011 and December 31, 2010, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, are as follows:
                                                 
    Less than 12 months     12 months or more     Total  
    Fair     Unrealized     Fair     Unrealized     Fair     Unrealized  
June 30, 2011   Value     Loss     Value     Loss     Value     Loss  
State and municipal
  $ 6,067     $ (114 )   $     $     $ 6,067     $ (114 )
Mortgage-backed: residential
    3,950       (20 )                 3,950       (20 )
 
                                   
Total temporarily impaired
  $ 10,017     $ (134 )   $     $     $ 10,017     $ (134 )
 
                                   
                                                 
    Less than 12 months     12 months or more     Total  
    Fair     Unrealized     Fair     Unrealized     Fair     Unrealized  
December 31, 2010   Value     Loss     Value     Loss     Value     Loss  
State and municipal
  $ 18,125     $ (484 )   $     $     $ 18,125     $ (484 )
Mortgage-backed: residential
    17,067       (240 )                 17,067       (240 )
Equity securities
                10       (13 )     10       (13 )
 
                                   
Total temporarily impaired
  $ 35,192     $ (724 )   $ 10     $ (13 )   $ 35,202     $ (737 )
 
                                   
Management believes the unrealized losses of securities as of June 30, 2011 are the result of fluctuations in interest rates and do not reflect deterioration in the credit quality of the securities. Accordingly management considers these unrealized losses to be temporary in nature. The Company does not have the intent to sell and does not believe it is more likely than not the Company will be required to sell these securities before their recovery. The fair value of debt securities is expected to recover as the securities approach their maturity date.

9


Table of Contents

Note 3 — Loans and Allowance for Loan Losses
(dollars in thousands)
The following table presents the activity in the allowance for loan losses by portfolio segment for the three months ended June 30, 2011 and 2010:
                                                                 
                                                            Three Months  
                                                            Ended  
            Commercial     Residential     Home                             June 30, 2010  
    Commercial     Real Estate     Real Estate     Equity     Consumer     Unallocated     Total     Total  
Beginning balance
  $ 494     $ 1,270     $ 789     $ 100     $ 62     $ 5     $ 2,720     $ 3,394  
Provision for loan losses
    115       62       9       (25 )     (8 )     (3 )     150       615  
Loans charged-off
                (24 )           (5 )           (29 )     (1,461 )
Recoveries
    25             1             14             40       12  
 
                                               
Ending balance
  $ 634     $ 1,332     $ 775     $ 75     $ 63     $ 2     $ 2,881     $ 2,560  
 
                                               
The following table presents the activity in the allowance for loan losses by portfolio segment for the six months ended June 30, 2011 and 2010:
                                                                 
                                                            Six Months  
                                                            Ended  
            Commercial     Residential     Home                             June 30, 2010  
    Commercial     Real Estate     Real Estate     Equity     Consumer     Unallocated     Total     Total  
Beginning balance
  $ 460     $ 1,267     $ 675     $ 100     $ 53     $ 30     $ 2,585     $ 2,906  
Provision for loan losses
    149       65       126       (26 )     11       (28 )     297       1,122  
Loans charged-off
                (27 )           (17 )           (44 )     (1,482 )
Recoveries
    25             1       1       16             43       14  
 
                                               
Ending balance
  $ 634     $ 1,332     $ 775     $ 75     $ 63     $ 2     $ 2,881     $ 2,560  
 
                                               

10


Table of Contents

The recorded investment in loans includes the principal balance outstanding, net of unearned and deferred income and including accrued interest receivable. The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2011 and December 31, 2010:
                                                         
            Commercial     Residential     Home                    
    Commercial     Real Estate     Real Estate     Equity     Consumer     Unallocated     Total  
June 30, 2011
                                                       
Allowance for loan losses:
                                                       
Ending allowance balance attributable to loans:
                                                       
Individually evaluated for impairment
  $ 101     $ 183     $ 235     $     $     $     $ 519  
Collectively evaluated for impairment
    547       1,092       569       88       64       2       2,362  
 
                                         
Total ending allowance balance
  $ 648     $ 1,275     $ 804     $ 88     $ 64     $ 2     $ 2,881  
 
                                         
 
                                                       
Recorded investment in loans:
                                                       
Loans individually evaluated for impairment
  $ 599     $ 2,677     $ 1,123     $     $     $     $ 4,399  
Loans collectively evaluated for impairment
    32,761       64,029       68,221       29,360       7,847             202,218  
 
                                         
Total ending loans balance
  $ 33,360     $ 66,706     $ 69,344     $ 29,360     $ 7,847     $     $ 206,617  
 
                                         
 
                                                       
December 31, 2010
                                                       
Allowance for loan losses:
                                                       
Ending allowance balance attributable to loans:
                                                       
Individually evaluated for impairment
  $     $ 30     $ 239     $     $     $     $ 269  
Collectively evaluated for impairment
    460       1,237       436       100       53       30       2,316  
 
                                         
Total ending allowance balance
  $ 460     $ 1,267     $ 675     $ 100     $ 53     $ 30     $ 2,585  
 
                                         
 
                                                       
Recorded investment in loans:
                                                       
Loans individually evaluated for impairment
  $ 662     $ 2,881     $ 1,149     $     $     $     $ 4,692  
Loans collectively evaluated for impairment
    25,539       65,035       60,609       27,914       10,049             189,146  
 
                                         
Total ending loans balance
  $ 26,201     $ 67,916     $ 61,758     $ 27,914     $ 10,049     $     $ 193,838  
 
                                         

11


Table of Contents

The impact on interest income of impaired loans was not significant to the consolidated statements of income.
Impaired loans are generally measured for impairment using the fair value of the collateral supporting the loan. Evaluating impaired loan collateral is based on level 3 inputs utilizing outside appraisals adjusted by management for sales costs and other assumptions regarding market conditions to arrive at fair value.
The following table presents loans individually evaluated for impairment by class of loans as of June 30, 2011 and December 31, 2010:
                                 
    Unpaid             Allowance for     Average  
    Principal     Recorded     Loan Losses     Recorded  
    Balance     Investment     Allocated     Investment  
June 30, 2011
                               
With no related allowance recorded:
                               
Real estate:
                               
Commercial and land development
  $ 426     $ 426     $     $ 561  
One-to-four family
    49       49             50  
Real estate construction:
                               
Commercial and land development
    1,287       1,287             1,940  
Commercial
    31       31             45  
With an allowance recorded:
                               
Real estate:
                               
Commercial and land development
    962       962       183       965  
One-to-four family
    1,074       1,074       235       1,081  
Real estate construction:
                               
Commercial and land development
                       
Commercial
    568       568       101       461  
 
                       
 
  $ 4,399     $ 4,399     $ 519     $ 5,103  
 
                       
                         
    Unpaid             Allowance for  
    Principal     Recorded     Loan Losses  
    Balance     Investment     Allocated  
December 31, 2010
                       
With no related allowance recorded:
                       
Real estate:
                       
Commercial and land development
  $ 1,258     $ 1,258     $  
One-to-four family
    52       52        
Real estate construction:
                       
One-to-four family
    1,326       1,326        
Commercial
    662       662        
With an allowance recorded:
                       
Real estate:
                       
Commercial and land development
    99       99       10  
One-to-four family
    1,097       1,097       239  
Multifamily
                 
Real estate construction:
                       
Commercial and land development
    198       198       20  
 
                 
 
  $ 4,692     $ 4,692     $ 269  
 
                 
Nonaccrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

12


Table of Contents

The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of June 30, 2011 and December 31, 2010:
                                 
    June 30, 2011     December 31, 2010  
            Loans Past Due             Loans Past Due  
            Over 90 Days             Over 90 Days  
    Nonaccrual     Still Accruing     Nonaccrual     Still Accruing  
Real estate:
                               
Commercial and land development
  $ 1,388     $     $ 1,358     $  
One-to-four family
    450       41       448       360  
Home equity
    382       21       382       116  
Real estate construction:
                               
Commercial and land development
    1,289       387       1,524        
Commercial
    599             661        
Consumer:
                               
Auto:
                               
Indirect
                      11  
 
                       
 
  $ 4,108     $ 449     $ 4,373     $ 487  
 
                       
The following table presents the aging of the recorded investment in past due loans as of June 30, 2011 by class of loans:
                                                 
    30 - 59     60 - 89     Greater Than                    
    Days     Days     90 Days     Total     Loans Not        
    Past Due(1)     Past Due(2)     Past Due(3)     Past Due     Past Due(4)     Total  
Real estate:
                                               
Commercial and land development
  $     $     $ 1,124     $ 1,124     $ 59,027     $ 60,151  
One-to-four family
    742       307       442       1,491       50,084       51,575  
Home equity
    123             403       526       28,834       29,360  
Multifamily
                            17,356       17,356  
Real estate construction:
                                               
Commercial and land development
    893             782       1,675       4,880       6,555  
One-to-four family
                            413       413  
Commercial
                577       577       32,783       33,360  
Consumer:
                                               
Auto:
                                               
Direct
                            2,193       2,193  
Indirect
    35                   35       4,757       4,792  
Other
    4                   4       858       862  
 
                                   
 
  $ 1,797     $ 307     $ 3,328     $ 5,432     $ 201,185     $ 206,617  
 
                                   
 
(1)   Includes $893 of loans on nonaccrual status.
 
(2)   Includes $26 of loans on nonaccrual status.
 
(3)   All loans are nonaccrual status except for $449 of loans past due over 90 days still on accrual.
 
(4)   Includes $310 of loans on nonaccrual status.

13


Table of Contents

The following table presents the aging of the recorded investment in past due loans as of December 31, 2010 by class of loans:
                                                 
    30 - 59     60 - 89     Greater Than                    
    Days     Days     90 Days     Total     Loans Not        
    Past Due(1)     Past Due(2)     Past Due(3)     Past Due     Past Due(4)     Total  
Real estate:
                                               
Commercial and land development
  $     $ 165     $ 1,076     $ 1,241     $ 56,726     $ 57,967  
One-to-four family
    769       167       784       1,720       45,394       47,114  
Home equity
    2       45       498       545       27,369       27,914  
Multifamily
                            14,353       14,353  
Real estate construction:
                                               
Commercial and land development
    930       396       198       1,524       8,425       9,949  
One-to-four family
                            291       291  
Commercial
          22       661       683       25,518       26,201  
Consumer:
                                               
Auto:
                                               
Direct
    22                   22       2,453       2,475  
Indirect
    52             11       63       6,524       6,587  
Other
    9                   9       978       987  
 
                                   
 
  $ 1,784     $ 795     $ 3,228     $ 5,807     $ 188,031     $ 193,838  
 
                                   
 
(1)   Includes $854 of loans on nonaccrual status.
 
(2)   Includes $399 of loans on nonaccrual status.
 
(3)   All loans are nonaccrual status except for $487 of loans past due over 90 days still on accrual.
 
(4)   Includes $379 of loans on nonaccrual status.
Troubled Debt Restructuring
The Company has $1,860 of loans individually evaluated for impairment whose loan terms have been modified in troubled debt restructurings as of June 30, 2011. $250 of specific reserve has been allocated for these loans. The Company has not committed to lend any additional amounts as of June 30, 2011 to customers with outstanding loans that are classified as troubled debt restructurings. There were $1,876 of loans whose terms have been modified in troubled debt restructurings as of December 31, 2010. No specific reserve has been allocated for these loans.
Credit Quality Indicators
The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends and other information specific to each borrower. The Corporation analyzes loans individually by classifying the loans as to credit risk. This analysis includes non-homogeneous loans, such as commercial and commercial real estate loans. This analysis is performed on an annual basis or more frequently if management becomes aware of information affecting a borrower’s ability to fulfill its obligation. The Corporation uses the following definitions for risk ratings:
Special Mention
Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date.
Substandard
Loans classified as substandard are inadequately protected by the current financial condition and paying capacity of the obligor or of the collateral securing the loan. Substandard loans have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt with a distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful
Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

14


Table of Contents

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. As of June 30, 2011 and December 31, 2010, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
                                         
            Special                    
June 30, 2011   Pass     Mention     Substandard     Doubtful     Total  
Real estate:
                                       
Commercial and land development
  $ 56,410     $ 273     $ 3,468     $     $ 60,151  
Real estate construction:
                                       
Commercial and land development
    3,007       1,987       1,561             6,555  
Commercial
    30,707       846       1,807             33,360  
 
                             
 
  $ 90,124     $ 3,106     $ 6,836     $     $ 100,066  
 
                             
                                         
            Special                    
December 31, 2010   Pass     Mention     Substandard     Doubtful     Total  
Real estate:
                                       
Commercial and land development
  $ 53,714     $ 350     $ 3,903     $     $ 57,967  
Real estate construction:
                                       
Commercial and land development
    6,359       1,788       1,802             9,949  
Commercial
    23,670       507       2,024             26,201  
 
                             
 
  $ 83,743     $ 2,645     $ 7,729     $     $ 94,117  
 
                             
The Corporation considers the performance of the loan portfolio and its impact on the allowance for loan losses. For residential and consumer loan classes, the Corporation also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in residential and consumer loans based on payment activity as of June 30, 2011 and December 31, 2010:
                                                                 
            Consumer                     Residential Real Estate              
                                            One-to-four     Home        
June 30, 2011   Direct     Indirect     Other     Construction     Multifamily     Family     Equity     Total  
Performing
  $ 2,193     $ 4,792     $ 862     $ 413     $ 17,356     $ 51,133     $ 28,957     $ 105,706  
Nonperforming
                                  442       403       845  
 
                                               
 
  $ 2,193     $ 4,792     $ 862     $ 413     $ 17,356     $ 51,575     $ 29,360     $ 106,551  
 
                                               
                                                                 
            Consumer                     Residential Real Estate              
                                            One-to-four     Home        
Dec. 31, 2010   Direct     Indirect     Other     Construction     Multifamily     Family     Equity     Total  
Performing
  $ 2,475     $ 6,576     $ 987     $ 291     $ 14,353     $ 46,330     $ 27,416     $ 98,428  
Nonperforming
          11                         784       498       1,293  
 
                                               
 
  $ 2,475     $ 6,587     $ 987     $ 291     $ 14,353     $ 47,114     $ 27,914     $ 99,721  
 
                                               
Note 4 — Interest-Rate Swaps
(dollars in thousands)
The Company utilizes interest-rate swap agreements as part of its asset liability management strategy to help manage its interest rate risk position, not for speculation. The notional amount of the interest-rate swaps does not represent amounts exchanged by the parties. The amount exchanged is determined by reference to the notional amount and the other terms of the individual interest-rate swap agreements.
The Company implemented a program in 2009 whereby it lends to its borrowers at a fixed rate with the loan agreement containing a two-way yield maintenance provision. The program has one participant as of June 30, 2011. If the borrower prepays the loan, the yield maintenance provision will result in a prepayment penalty or benefit depending on the interest rate environment at the time of the prepayment. This provision represents an embedded derivative which is required to be bifurcated from the host loan contract. As a result of bifurcating the embedded derivative, the Company records the transaction with the borrower as a floating rate loan and a pay floating / receive fixed interest-rate swap. To offset the risk of the interest-rate swap with the borrower, the Company enters into an interest-rate swap with an outside counterparty that mirrors the terms of the interest-rate swap between the Company and the borrower. Both interest-rate swaps are carried as freestanding derivatives with their changes in fair value reported in current earnings. The interest-rate swaps are not designated as hedges. The change in the fair value of the interest-rate swap between the Company and its borrower was an increase of $6 for the six months ended June 30, 2011, which was offset by an equal decrease in value during the six months

15


Table of Contents

ended June 30, 2011 on the interest-rate swap with an outside counterparty, with the result that there was no impact on income as of June 30, 2011.
Summary information about the interest-rate swaps not designated as hedges between the Company and its borrower as of June 30, 2011 is as follows:
         
Notional amount
  $ 1,470  
Weighted average receive rate
    5.33 %
Weighted average pay rate
    3.30 %
Weighted average maturity (years)
    2.5  
Fair value of interest-rate swaps
  $ 53  
Summary information about the interest-rate swaps between the Company and outside parties as of June 30, 2011 is as follows:
         
Notional amount
  $ 1,470  
Weighted average pay rate
    5.33 %
Weighted average receive rate
    3.30 %
Weighted average maturity (years)
    2.5  
Fair value of interest-rate swaps
  $ (53 )
The fair value of the interest-rate swaps at June 30, 2011 is reflected in other assets and other liabilities with a corresponding offset to noninterest income.
Note 5 — Stock-Based Compensation
(dollars in thousands, except per share information)
The Corporation’s 2008 Equity Incentive Plan (“the Plan”), which is shareholder-approved, permits the grant of stock options or restricted stock awards, to its officers, employees, consultants and non-employee directors for up to 223,448 shares of common stock.
Option awards are granted with an exercise price equal to the fair value of the Corporation’s common stock at the date of grant; those option awards have vesting periods determined by the Corporation’s compensation committee and have terms that shall not exceed 10 years.
On May 20, 2008, the Corporation granted options to purchase 58,000 shares of stock to directors and certain key officers, of which 45,000 remain outstanding at June 30, 2011. The exercise price of the options is $18.03 per share. The options vest in five equal installments over a five-year period and have a term of 10 years. None of these options have been exercised as of June 30, 2011.
On October 19, 2010, the Corporation granted options to purchase 43,000 shares of stock to directors and certain key officers, all of which remained outstanding at June 30, 2011. The exercise price of the options is $13.22 per share. The options vest in five equal installments over a five-year period and have a term of 10 years. None of these options have been exercised as of June 30, 2011.
A summary of the activity in the stock option plan for 2011 follows:
                                 
                    Weighted        
            Weighted     Average        
            Average     Remaining     Aggregate  
            Exercise     Contractual     Intrinsic  
    Shares     Price     Term     Value  
Outstanding — January 1, 2011
    89,000     $ 15.71                  
Granted
                           
Exercised
                           
Forfeited or expired
    (1,000 )     18.03                  
 
                           
Outstanding — June 30, 2011
    88,000     $ 15.71       8.1     $  
 
                       
 
Fully Expected to Vest at June 30, 2011
    (61,000 )   $ 15.10       8.6     $  
 
Exercisable at June 30, 2011
    27,000     $ 18.03       6.9     $  
 
                       

16


Table of Contents

The total compensation cost that has been charged against income for the plan was $20 and $9 for the six month periods ended June 30, 2011 and 2010 and $10 and $5 for the quarters ended June 30, 2011 and 2010. The total income tax benefit was $3 and $2 for the quarters ended June 30, 2011 and 2010 and $7 and $3 for the six month periods ended June 30, 2011 and 2010. As of June 30, 2011, there was $89 of total unrecognized compensation cost related to nonvested stock options granted under the Plan. The cost is expected to be recognized over a weighted-average period of 3.1 years.
Restricted Stock Awards
On January 3, 2011, the Company granted restricted stock awards for 3,744 shares of the Corporation’s common stock to certain directors in lieu of cash payment of fees. The awards vested immediately and the compensation expense related to the awards of $50 was recorded in 2010. The fair value of the stock was determined using closing market price of the Corporation’s common stock on the date of the grant.
Note 6 — Fair Value
(dollars in thousands)
ASC 820-10 establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The fair values of securities available for sale are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs) or matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the relationship to other benchmark quoted securities (Level 2 inputs). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using discounted cash flows or other market indicators (Level 3). Discounted cash flows are calculated using estimates of current market rates for each type of security. During times when trading is more liquid, broker quotes are used (if available) to validate the model. Rating agency and industry research reports as well as defaults and deferrals on individual securities are reviewed and incorporated into the calculations.
The fair value of derivatives is based on valuation models using observable market data as of the measurement date (Level 2 inputs).
The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in a Level 3 classification of the inputs for determining fair value.
Nonrecurring adjustments to certain commercial and residential real estate properties classified as other real estate owned are measured at the lower of carrying amount or fair value, less cost to sell. Fair values are generally based on third party appraisals of the property, resulting in a Level 3 classification. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized.

17


Table of Contents

Assets and Liabilities Measured on a Recurring Basis
Assets and liabilities measured at fair value on a recurring basis are summarized below:
                         
    Fair Value Measurements  
    at June 30, 2011 Using  
    Quoted Prices in     Significant        
    Active Markets     Other     Significant  
    for Identical     Observable     Unobservable  
    Assets     Inputs     Inputs  
    (Level 1)     (Level 2)     (Level 3)  
Assets:
                       
Available for sale securities:
                       
U.S. Government and federal agency
  $     $ 2,717     $  
State and municipal
          47,742        
Corporate bonds and notes
          509        
Mortgage-backed securities — residential
          84,897       18  
Equity securities
    43              
Interest rate swaps
          53        
                         
    Fair Value Measurements  
    at June 30, 2011 Using  
    Quoted Prices in     Significant        
    Active Markets     Other     Significant  
    for Identical     Observable     Unobservable  
    Assets     Inputs     Inputs  
    (Level 1)     (Level 2)     (Level 3)  
Liabilities:
                       
Interest rate swaps
  $     $ 53     $  
                         
    Fair Value Measurements  
    at December 31, 2010 Using  
    Quoted Prices in     Significant        
    Active Markets     Other     Significant  
    for Identical     Observable     Unobservable  
    Assets     Inputs     Inputs  
    (Level 1)     (Level 2)     (Level 3)  
Assets:
                       
Available for sale securities:
                       
U.S. Government and federal agency
  $     $ 2,975     $  
State and municipal
          44,705       300  
Corporate bonds and notes
          1,516        
Mortgage-backed securities — residential
          88,507       20  
Equity securities
    10              
Interest rate swaps
          47        
                         
    Fair Value Measurements  
    at December 31, 2010 Using  
    Quoted Prices in     Significant        
    Active Markets     Other     Significant  
    for Identical     Observable     Unobservable  
    Assets     Inputs     Inputs  
    (Level 1)     (Level 2)     (Level 3)  
Liabilities:
                       
Interest rate swaps
  $     $ 47     $  

18


Table of Contents

Assets and Liabilities Measured on a Non-Recurring Basis
Assets and liabilities measured at fair value on a non-recurring basis are summarized below:
                         
    Fair Value Measurements  
    at June 30, 2011 Using  
    Quoted Prices in     Significant        
    Active Markets     Other     Significant  
    for Identical     Observable     Unobservable  
    Assets     Inputs     Inputs  
    (Level 1)     (Level 2)     (Level 3)  
Assets:
                       
Impaired loans
                       
Commercial
  $     $     $ 466  
Commercial real estate
                2,014  
Other real estate owned
                20  
                         
    Fair Value Measurements  
    at December 31, 2010 Using  
    Quoted Prices in     Significant        
    Active Markets     Other     Significant  
    for Identical     Observable     Unobservable  
    Assets     Inputs     Inputs  
    (Level 1)     (Level 2)     (Level 3)  
Assets:
                       
Impaired loans
  $     $     $ 3,116  
Other real estate owned
                58  
Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a principal amount of $2,999, with a valuation allowance of $519, resulting in an additional provision for loan loss of $250 in the six months ended June 30, 2011. Impaired loans had a principal amount of $3,385, with a valuation allowance of $269, resulting in an additional provision of $1,790 for loan loss in the year ended December 31, 2010.
Other real estate owned measured at fair value less costs to sell, had a net carrying amount of $20, which is made up of the outstanding balance of $133, net of a valuation allowance of $113 at June 30, 2011. There was a $38 write-down of other real estate for the quarter ended June 30, 2011. There were no write-downs of other real estate owned for the quarter or year to date ended June 30, 2010.
Carrying amount and estimated fair values of financial instruments at June 30, 2011 were as follows:
                                 
    June 30,     December 31,  
    2011     2010  
    Carrying     Fair     Carrying     Fair  
    Amount     Value     Amount     Value  
Financial assets
                               
Cash and cash equivalents
  $ 31,694     $ 31,694     $ 12,837     $ 12,837  
Time deposits with other financial institutions
    1,232       1,232       5,697       5,697  
Securities available for sale
    135,926       135,926       138,033       138,033  
Restricted equity securities
    3,220     na       3,219     na  
Loans, net
    203,255       204,428       190,685       192,372  
Accrued interest receivable
    1,337       1,337       1,270       1,270  
Interest rate swaps
    53       53       47       47  
 
                               
Financial liabilities
                               
Deposits
  $ 336,528     $ 337,367     $ 309,134     $ 309,908  
Short-term borrowings
    9,139       9,139       8,471       8,471  
Federal Home Loan Bank advances
    9,000       9,337       15,000       15,337  
Accrued interest payable
    239       239       312       312  
Interest rate swaps
    53       53       47       47  
The methods and assumptions used to estimate fair value are described as follows:

19


Table of Contents

Carrying amount is the estimated fair value for cash and cash equivalents, time deposits with other financial institutions, interest bearing deposits, accrued interest receivable and payable, demand deposits, short-term debt, and variable rate loans or deposits that reprice frequently and fully. Securities fair values are determined as previously described. For fixed rate loans or deposits and for variable rate loans or deposits with infrequent repricing or repricing limits, fair value is based on discounted cash flows using current market rates applied to the estimated life and credit risk. Fair value of debt is based on current rates for similar financing. It was not practicable to determine the fair value of restricted equity securities due to restrictions placed on its transferability. The fair value of off-balance-sheet items is not considered material.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
FORWARD-LOOKING INFORMATION
This Form 10-Q contains forward-looking statements as referenced in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are subject to many risks and uncertainties. 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 indicated by the forward-looking statements. Risks and uncertainties that could cause or contribute to differences include, changes in the regulatory environment, changes in business conditions and inflation, risks associated with credit quality and other factors discussed in the Company’s filings with the U.S. Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2010. The Company assumes no obligation to update any forward-looking statement.
GENERAL
The Company’s results of operations are dependent primarily on net interest income, provision for loan losses, noninterest income and its ability to control costs. Net interest income is the difference (“spread”) between the interest income earned on loans and securities and the cost of funds, consisting of interest paid on deposits, Federal Home Loan Bank advances and short-term funds. The interest rate spread is affected by regulatory, economic and competitive factors that influence interest rates, loan demand and deposit flows. The provision for loan losses is significantly affected by the relative strength or weakness of the local economy. The Company’s net income is also affected by, among other things, loan fee income, service charges, gains on securities and loans, operating expenses, FDIC assessment expense and franchise and income taxes. The Company’s operating expenses principally consist of employee compensation and benefits, occupancy and other general and administrative expenses. The Company’s results of operations are also significantly affected by general economic and competitive conditions, particularly changes in market interest rates, government policies and actions of regulatory authorities. Additionally, future changes in applicable laws, regulations or government policies may also materially impact the Company.
OVERVIEW
Total assets increased to $398.8 million as of June 30, 2011, from $374.1 million at December 31, 2010.
Net income for the first six months of 2011 was $1.1 million compared to $451 thousand for the same period of 2010 or $0.49 and $0.20 basic and diluted per share, respectively. Net income was positively impacted by an increase in net interest income, a decrease in the provision for loan losses and a gain on sale of a portion of five loans guaranteed by the Small Business Association (SBA), partially offset by an increase in noninterest expense.
Net interest income for the six month period ended June 30, 2011 increased $254 thousand, or 4.1%, compared to the same period in 2010, despite a declining interest rate environment. The provision for loan losses decreased to $297 thousand for the six months ended June 30, 2011 compared to $1,122 thousand for the same period in 2010. The change in the provision was primarily related to an increase in the specific loss allocations of two loans adversely classified during 2010. Noninterest income for the first six months of 2011 increased $116 thousand compared to the same period in 2010, primarily related to the gain on sale of a portion of five loans guaranteed by the SBA.
Noninterest expense for the first six months of 2011 increased $363 thousand compared to the same period in 2010 due primarily to an increase in salaries and employee benefits, data processing and occupancy expense. Income tax expense was $153 thousand for the six months ended June 30, 2011 compared to an income tax benefit of $54 thousand for the same period in 2010.
Office of the Controller of the Currency (“OCC”) regulations requires banks to maintain certain minimum levels of regulatory capital. Additionally, the regulations establish a framework for the classification of banks into five categories: well-capitalized, adequately capitalized, undercapitalized, significantly undercapitalized and critically undercapitalized. Generally, an institution is considered well-capitalized if it has a core (Tier 1) capital ratio of at least 5.0% (based on adjusted total assets); a core (Tier 1) risk-based capital ratio of a least 6.0%; and a total risk-based capital ratio of at least 10.0%. The Bank had capital ratios above the minimum to be well-capitalized at June 30, 2011 and December 31, 2010.

20


Table of Contents

The Company is not aware of any market or institutional trends, events or uncertainties that are expected to have a material effect on liquidity, capital resources or operations or any current recommendations by its regulators which would have a material effect if implemented. The Company has not engaged in sub-prime lending activities and does not plan to engage in those activities in the future.
FINANCIAL CONDITION — JUNE 30, 2011, COMPARED TO DECEMBER 31, 2010
Balance Sheet
Cash and due from banks increased $18.9 million to $31.7 million at June 30, 2011.
Securities available for sale decreased $2.1 million due primarily to maturities and repayments of $17.4 million and $2.4 million in sales, offset by the purchase of $16.8 million of securities. The net unrealized gains on securities increased to $4.3 million as of June 30, 2011 compared to $2.9 million net unrealized gains on securities as of December 31, 2010.
Loans increased $12.9 million during the first half of 2011. Loan growth has improved as a result of efforts made in the last three years to add experienced lenders and loan products that borrowers want and need. The commercial lending products now offered, along with knowledgeable lenders, have given the Bank the ability to offer a full range of lending products to our existing and potential customers. The Bank is also concentrating on the expansion of our agricultural business and lending services.
Loans at June 30, 2011 and December 31, 2010 were as follows:
(dollars in thousands)
                 
    June 30,     December 31,  
    2011     2010  
Real estate:
               
Commercial and land development
  $ 60,195     $ 58,047  
One-to-four family
    51,653       47,204  
Home equity
    29,183       27,766  
Multifamily
    17,403       14,397  
Real estate construction:
               
Commercial and land development
    6,547       9,942  
One-to-four family
    421       301  
Commercial
    33,273       26,158  
Consumer:
               
Auto:
               
Direct
    2,193       2,474  
Indirect
    4,791       6,401  
Other
    863       989  
 
           
 
    206,522       193,679  
 
           
Unearned and deferred income
    (386 )     (409 )
Allowance for loan losses
    (2,881 )     (2,585 )
 
           
Total
  $ 203,255     $ 190,685  
 
           
Allowance for loan losses is a valuation allowance for probable incurred credit losses. This account is increased by the provision for loan losses and decreased by charge-offs less recoveries. The allowance balance required is established using the following methodology:
    All problem loans, impaired loans, past due loans and non-performing loans are closely monitored and analyzed by management on an ongoing basis. A classification rating is assigned to problem loans based on information about specific borrower situations and estimated collateral values. These loans are classified as either special mention, substandard, doubtful or loss.
 
    Specific problem loans, past due loans or non-performing loans are identified and analyzed individually in an effort to determine the expected probable incurred loss on these specifically identified loans.
 
    For problem loans that are not analyzed individually, a provision is established based on a historical migration analysis. The historical migration analysis identifies the percentage of problem loans that have been ultimately charged-off historically and over what time periods such loans have been charged off. Historical 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 by Comptroller of the Currency regulatory guidance. Non-individually analyzed loans are pooled and evaluated by loan type. The probable incurred loss on these pooled past due loans is estimated using historical loan loss experience.

21


Table of Contents

    National and local economic conditions and other factors are also considered in determining the adequacy of the allowance for loan losses.
 
    A percentage of the allowance is allocated to specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off.
 
    The allowance for loan losses is reviewed on a regular basis to determine the adequacy of the allowance.
The allowance for loan losses to total loans outstanding was 1.40% as of June 30, 2011, which is an increase from 1.34% at December 31, 2010. The provision for loan losses for the six months ended June 30, 2011 was $297 thousand, compared to $1,122 thousand for the same period in 2010. Net charge-offs were $1 thousand for the six months ended June 30, 2011, compared to $1.5 million for the same period in 2010.
The ratio of non-performing loans to total loans was 2.20% ($4.5 million) for June 30, 2011 compared to 2.55% ($4.9 million) for December 31, 2010. Non-performing loans consist of loans that have been placed on non-accrual status and loans past due over 90 days and still accruing interest. Loans past due 30 through 89 days and still accruing decreased from $1.3 million as of December 31, 2010 to $1.2 million as of June 30, 2011.
Adversely classified assets at June 30, 2011 and December 31, 2010 were as follows:
(dollars in thousands)
                                 
    June 30, 2011     December 31, 2010  
            Percent of             Percent of  
    Amount     total loans     Amount     total loans  
Classified loans:
                               
Special mention
  $ 3,127       1.5 %   $ 2,667       1.4 %
Substandard
    8,543       4.2 %     9,878       5.1 %
Doubtful
          0.0 %           0.0 %
Loss
          0.0 %           0.0 %
 
                       
Total classified loans
    11,670       5.7 %     12,545       6.5 %
Other real estate owned
    20       0.0 %     58       0.0 %
 
                       
Total classified assets
  $ 11,690       5.7 %   $ 12,603       6.5 %
 
                       
Total classified loans decreased from $12.5 million at December 31, 2010 to $11.7 million at June 30, 2011. The Bank’s classification ratio was 26.4% and 32.0% as of June 30, 2011 and December 31, 2010. The classification ratio is calculated using total adversely classified assets (excluding special mention loans) divided by Tier 1 capital plus allowance for loan losses. Management believes the allowance for loan losses is adequate as of June 30, 2011.
Total deposits increased $27.4 million as of June 30, 2011 compared to December 31, 2010. The increase is primarily attributed to growth in noninterest-bearing demand accounts and interest-bearing demand accounts. Historically noninterest-bearing demand accounts have fluctuated based upon the liquidity needs of our customers. The increase in interest-bearing demand accounts can be attributed to the Company’s success in marketing our “Platinum Checking” and “Reward Checking” accounts.
Deposits at June 30, 2011 and December 31, 2010 were as follows:
(dollars in thousands)
                 
    June 30,     December 31,  
    2011     2010  
Demand, noninterest-bearing
  $ 71,567     $ 57,435  
Demand, interest-bearing
    147,227       133,987  
Savings
    54,799       49,804  
Time, $100,000 and over
    16,355       16,089  
Time, other
    46,580       51,819  
 
           
 
  $ 336,528     $ 309,134  
 
           
Shareholders’ Equity
Total shareholders’ equity increased $1.7 million to $40.7 million as of June 30, 2011 from $39.0 million as of December 31, 2010. Net income for the six months ended June 30, 2011 was $1.1 million, while dividends declared were $353 thousand. Accumulated other comprehensive income increased from $1.9 million on December 31, 2010 to $2.9 million as of June 30, 2011.

22


Table of Contents

The Bank is subject to regulatory capital requirements. The following is a summary of the actual and required regulatory capital amounts and ratios. Management believes the capital position of the Bank remains strong.
(dollars in thousands)
                                                 
                                    To Be Well Capitalized  
                    For Capital     Under Prompt Corrective  
June 30, 2011   Actual     Adequacy Purposes     Action Provisions  
    Amount     Ratio     Amount     Ratio     Amount     Ratio  
Total capital to risk-weighted assets
  $ 32,499       13.64 %   $ 19,065       8.00 %   $ 23,831       10.00 %
Tier 1 capital to risk-weighted assets
    29,618       12.43 %     9,532       4.00 %     14,298       6.00 %
Tier 1 capital to average assets
    29,618       7.76 %     15,274       4.00 %     19,092       5.00 %
                                                 
                                    To Be Well Capitalized  
                    For Capital     Under Prompt Corrective  
December 31, 2010   Actual     Adequacy Purposes     Action Provisions  
    Amount     Ratio     Amount     Ratio     Amount     Ratio  
Total capital to risk-weighted assets
  $ 31,032       13.59 %   $ 18,267       8.00 %   $ 22,834       10.00 %
Tier 1 capital to risk-weighted assets
    28,447       12.46 %     9,134       4.00 %     13,701       6.00 %
Tier 1 capital to average assets
    28,447       7.46 %     15,261       4.00 %     19,077       5.00 %
Statements of Cash Flows
Net cash from operating activities for the first six months of 2011 was $2.7 million compared to $2.0 million for the same period of 2010. Net cash from investing activities for the first six months of 2011 was $(5.6) million, compared to $3.2 million for the first six months of 2010. Net cash from financing activities was $21.7 million for the first six months of 2011 compared to $12.7 million for the first six months of 2010. The increase in cash and cash equivalents was $18.9 million during the first six months of 2011 primarily related to an increase in local governmental deposit accounts. Total cash and cash equivalents was $31.7 million as of June 30, 2011 compared to $12.8 million at December 31, 2010.

23


Table of Contents

COMPARISON OF RESULTS OF OPERATIONS FOR THE SIX MONTH PERIODS ENDED
June 30, 2011 and 2010
Net income for the first six months of 2011 was $1.1 million or $0.49 per basic and diluted earnings per share compared to $451 thousand or $0.20 per basic and diluted earnings per share for the same period in 2010. Net income was positively impacted by an increase in net interest income, a decrease in the provision for loan losses and a gain on sale of a portion of five loans guaranteed by the SBA, partially offset by an increase in noninterest expense.
Annualized return on average equity (“ROAE”) and average assets (“ROAA”) for the first six months of 2011 were 5.45% and 0.56%, respectively, compared with 2.28% and 0.24% for the first six months of 2010.
                                                 
    Six months ended June 30,  
            2011                     2010        
    Daily Average             Average     Daily Average             Average  
(dollars in thousands)   Balance     Interest     yield/cost (1)     Balance     Interest     yield/cost (1)  
Assets
                                               
Interest earning assets:
                                               
Securities:
                                               
Taxable
  $ 90,729     $ 1,560       3.54 %   $ 100,131     $ 1,967       4.08 %
Nontaxable (tax equivalent basis) (2)
    47,137       1,188       5.09 %     30,754       855       5.73 %
Interest bearing deposits
    24,990       51       0.41 %     22,308       107       0.96 %
Net loans (including nonaccrual loans)
    195,203       5,172       5.30 %     193,266       5,240       5.42 %
 
                                   
Total interest-earning assets
    358,059       7,971       4.45 %     346,459       8,169       4.72 %
 
                                     
All other assets
    26,229                       27,001                  
 
                                           
Total assets
  $ 384,288                     $ 373,460                  
 
                                           
 
                                               
Liabilities and Shareholders’ Equity
                                               
Interest-bearing liabilities:
                                               
Interest-bearing checking
  $ 137,157       404       0.59 %   $ 118,609       341       0.57 %
Savings
    52,460       42       0.16 %     47,705       37       0.16 %
Time, $100,000 and over
    17,654       114       1.29 %     17,344       158       1.82 %
Time, other
    49,524       378       1.53 %     56,995       593       2.08 %
Federal Home Loan Bank advances
    10,856       141       2.60 %     25,481       510       4.00 %
Short-term borrowings
    8,691       21       0.48 %     10,592       26       0.49 %
 
                                   
Total interest-bearing liabilities
    276,342       1,100       0.80 %     276,726       1,665       1.20 %
 
                                   
Demand deposits
    65,401                       53,890                  
Other liabilities
    2,743                       3,329                  
Shareholders’ equity
    39,802                       39,515                  
 
                                           
Total liabilities and shareholders’ equity
  $ 384,288                     $ 373,460                  
 
                                           
 
                                               
Net interest income (tax equivalent basis) (2)
          $ 6,871                     $ 6,504          
 
                                         
Interest rate spread (3)
                    3.65 %                     3.52 %
Net yield on interest-earning assets (4)
                    3.84 %                     3.75 %
Ratio of average interest-earning assets to average interest-bearing liabilities
                    129.57 %                     125.20 %
 
(1)   Average yields are computed using annualized interest income and expense for the periods.
 
(2)   Tax equivalence based on highest statutory rate of 34%.
 
(3)   Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.
 
(4)   Net yield on interest-earning assets represents net interest income as a percentage of average interest-earning assets.
Interest and dividend income totaled $7.6 million, a decrease of $311 thousand for the six months ended June 30, 2011 compared to the same period in 2010. Adjusted on a fully tax-equivalent (“FTE”) basis the yield on earning assets in the first six months of 2011 was 4.45% compared to 4.72% in the first six months of 2010. The decrease in the average yield on earning assets is primarily related to a lower average yield on taxable and nontaxable securities.

24


Table of Contents

Interest expense totaled $1.1 million, a decrease of $565 thousand or 33.9% for the six months ended June 30, 2011 as compared to the same period in 2010. The average cost for interest bearing liabilities was 0.80% for the first six months of 2011 compared to 1.20% for the same period in 2010.
The decrease of 40 basis points from the first six months of 2011 is the result of change in the average volume in the mix of interest bearing liabilities and declining interest rates. The increase in interest-bearing liabilities is due primarily to growth in interest-bearing demand accounts and savings accounts. The cost of interest-bearing demand deposits and savings accounts is relatively low compared to other interest-bearing liabilities. The Company has repaid $16.0 million of high-cost FHLB advances since November of 2010.
Net interest income increased $254 thousand, or 4.1% for the six month period ended June 30, 2011 as compared to June 30, 2010. During the first six months of 2011, the interest rate spread on a FTE basis increased by 13 basis points when compared to the first six months of 2010.
Provision for loan losses totaled $297 thousand for the first six months of 2011 compared to $1.1 million for the same period in 2010. The change in the provision was primarily due to a decrease in general loss reserves, slightly offset by an increase in specific loss allocations.
Non-performing loans were $4.5 million as of June 30, 2011, compared to $4.9 million as of December 31, 2010. Adversely classified loans decreased to $11.7 million at June 30, 2011 compared to $12.5 million as of December 31, 2010. Adversely classified loans are credits that Bank management has graded special mention, substandard and doubtful. Loans past due 30 through 89 days and still accruing decreased from $1.3 million as of December 31, 2010 to $1.2 million as of June 30, 2011.
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 potential for 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. Management reviewed all of these factors and determined the allowance for loan losses was adequate as of June 30, 2011.
Noninterest income for the six months ended June 30, 2011 increased to $1.4 million or 9.4%, from $1.2 million for the same period in 2010. The change is primarily related to a $128 thousand gain on sale of the guaranteed portion of five SBA loans.
Noninterest expense for the six months ended June 30, 2011 was $6.3 million, an increase of 6.1% from $5.9 million for the same period in 2010. The increase in salaries and employee benefits was primarily related to the opening of the retail banking office in Fairlawn, Ohio and the increase of office hours at all retail banking locations implemented during the fourth quarter of 2010. There were also slight increases to data processing expense and net occupancy expense.
Income tax expense was $153 thousand for the six months ended June 30, 2011 which represents an increase of $207 thousand compared to the same period in 2010. Higher pre-tax income, partially offset by an increase in interest income from tax-exempt securities are the primary factors causing the increase in income tax expense.
Quarters ended June 30, 2011 and June 30, 2010 income statement highlights:
    Net interest income increased $269 thousand, compared to the same period in 2010. The change was driven by an increase in average earning assets and growth in low-cost core deposit funding.
 
    Interest income decreased $28 thousand or 0.7%, related to a decrease in interest income from taxable securities, partially offset by an increase in interest income from loans and nontaxable securities.
 
    Interest expense decreased $297 thousand or 36.3%, primarily related to a decrease in interest expense related to deposits and FHLB advances.
 
    The provision for loan losses was $150 thousand in the quarter ended June 30, 2011 compared to $615 thousand for the same period in 2010. The provision for loan losses in 2010 was primarily related to an increase in the specific allocation for two loan relationships. $1.4 million of loan charge-offs were recorded for these two loan relationships during the second quarter of 2010
 
    Securities gains were $46 thousand for the quarter ended June 30, 2011. No securities were sold during the quarter ended June 30, 2010.
 
    Loss on other real estate owned was $38 thousand for the quarter ended June 30, 2011. A valuation allowance was recorded on the only property held by the Company as of June 30, 2011.
 
    Salaries and benefits expense increased $98 thousand, primarily related to opening a retail banking office in Fairlawn, Ohio and an increase in office hours at all retail banking locations in December of 2010.
 
    FDIC Assessment expense decreased from $145 thousand in the quarter ended June 30, 2010 to $94 thousand for the same period in 2011. A change in the methodology of calculating the FDIC assessment, effective April 1, 2011, was

25


Table of Contents

      responsible for the decrease. The new methodology is based on the asset size of a bank, instead of the amount of customer deposits.
 
    Occupancy expense increased $74 thousand, compared to the same period in 2010. The change was the result of improvement made to existing Bank facilities in late 2010 and the purchase of a building in Fairlawn, Ohio during the second quarter of 2010.
 
    Income tax expense was $104 thousand for the three months ended June 30, 2011, an increase of $166 thousand compared to the same period in 2010. Higher pre-tax income, partially offset by an increase in interest income from tax-exempt securities, compared to the same period in 2010, is the primary cause of the increase.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Economic Value of Equity
The economic value of equity, (EVE), is the difference between the net present value of the assets and the net present value of liabilities. EVE can be thought of as the liquidation value of the Bank on the date the calculation is made. Calculating EVE involves using a discount rate to calculate the net present value of assets and liabilities after making assumptions about the duration of assets and liabilities. As interest rates change, the discount rate changes and the change in interest rates effects the duration of assets and liabilities. If interest rates fall, for example, the duration of loans shortens since borrowers tend to prepay. Conversely the duration of loans increases if interest rates rise since borrowers are inclined to hold on to the favorable rate they were able to obtain in the lower interest rate environment.
The Board of Directors has established revised limits on a decline in the economic value of equity (EVE) and earnings at risk (EAR) given changes in interest rates. These limits are that EVE shall not decline by more than 10%, 20% and 30% given a 1%, 2% and 3% increase or decrease in interest rates respectively and that EAR shall not be greater than 8%, 16% or 24% given a 1%, 2% or 3% increase or decrease in interest rates respectively. The following illustrates our equity at risk in the economic value of equity model.
June 30, 2011
                                                 
Basis Point Change in Rates
  +300 bp   +200bp   +100bp   -100bp   -200bp   -300bp
 
                       
Increase (decrease) in EVE
    (10.5 )%     (4.9 )%     (0.9 )%     (4.3 )%   nm   nm
 
                                               
December 31, 2010
                                               
 
                                               
Basis Point Change in Rates
  +300 bp   +200bp   +100bp   -100bp   -200bp   -300bp
 
                       
Increase (decrease) in EVE
    (12.9 )%     (6.8 )%     (1.9 )%     (4.3 )%   nm   nm
 
nm — not meaningful
The Bank is in compliance with the interest rate risk policy limits related to EVE as of June 30, 2011 and December 31, 2010.
Earnings at Risk
Earnings at risk, is the amount by which net interest income will be affected given a change in interest rates. The interest income and interest expense for each category of earning assets and interest bearing liabilities is recalculated after making up and down assumptions about the change in interest rates. Changes in prepayment speeds and repricing speeds are also taken into account when computing earnings at risk given a change in interest rates.
The following illustrates the effect on earnings or EAR given rate increases of 100 to 300 basis points and decreases in interest rates of 100 to 300 basis points.
June 30, 2011
                                                 
Basis Point Change in Rates
  +300bp   +200bp   +100bp   -100bp   -200bp   -300bp
 
                       
Increase (decrease) in Earnings
    1.7 %     1.3 %     0.7 %     (0.8 )%   nm   nm
 
                                               
December 31, 2010
                                               
 
                                               
Basis Point Change in Rates
  +300bp   +200bp   +100bp   -100bp   -200bp   -300bp
 
                       
Increase (decrease) in Earnings
    (0.7 )%     (0.4 )%     (0.3 )%     (1.4 )%   nm   nm
 
nm — not meaningful

26


Table of Contents

The Bank is in compliance with the interest rate risk policy limits related to EAR as of June 30, 2011 and December 31, 2010.
Item 4T. Controls and Procedures
The Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including its Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures as of June 30, 2011, pursuant to Exchange Act Rule 13a-15. Based upon that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Company’s disclosure controls and procedures were, to the best of their knowledge, effective as of June 30, 2011, in timely alerting them to material information relating to the Company (including its consolidated subsidiary) required to be included in the Company’s periodic SEC filings.
There were no changes in the Company’s internal controls over financial reporting during the six months ended June 30, 2011 that materially affected or are reasonably likely to materially affect the Company’s internal controls over financial reporting.

27


Table of Contents

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, 2010.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds — None
Item 3. Defaults Upon Senior Securities — None
Item 4. Removed and Reserved
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)
  Employment Agreement entered into by David C. Vernon and National Bancshares and First National Bank   Special Report 8-K filed 12/7/06
(10.3)
  Special Separation Agreement of James R. VanSickle   Quarterly Report 10-Q filed 8/14/07
File No. 000-14473
(10.4)
  Special Separation Agreement of Thomas R. Poe   Quarterly Report 10-Q filed 11/16/09
File No. 000-14473
(10.5)
  Special Separation Agreement of Myron Filarski   Quarterly Report 10-Q filed 11/2/10
File No. 000-14473
(10.6)
  Amendment to Employment Agreement entered into by David C. Vernon and National Bancshares Corporation and First National Bank   Annual Report 10-K filed 3/29/10
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    
     
Exhibit 101.1   Instance Document
     
Exhibit 101.2   Schema Document
     
Exhibit 101.3   Calculation Linkbase Document
     
Exhibit 101.4   Labels Linkbase Document
     
Exhibit 101.5   Presentation Linkbase Document
     
Exhibit 101.6   Definition Linkbase Document
No other exhibits are required to be filed herewith pursuant to Item 601 of Regulation S-K.

28


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: August 10, 2011  /s/David C. Vernon    
  David C. Vernon, President and   
  Chief Executive Officer   
 
     
Date: August 10, 2011  /s/James R. VanSickle    
  James R. VanSickle, Chief Financial Officer   
     

29