National Bankshares, Inc. And Subsidiaries (000s), except ratios and percent data September 30, September 30, Three months ending 2008 2007 Change ------------ ------------ ------ Selected Consolidated Data: Interest income $ 12,409 $ 12,693 -2.24% Interest expense 4,195 5,442 -22.91% Net interest income 8,214 7,251 13.28% Provision for loan losses 280 119 135.29% Trust income 307 286 7.34% Other noninterest income 1,901 1,839 3.37% Salary and benefits 2,792 2,621 6.52% Occupancy expense 437 419 4.30% Amortization of intangibles 279 284 -1.76% Other noninterest expense 2,023 1,776 13.91% Income taxes -996 -961 3.64% Net income $ 3,615 $ 3,196 13.11% Basic net income per share $ 0.52 $ 0.46 $ 0.06 Daily averages: Gross loans $ 540,911 $ 510,811 5.89% Loans, net 534,504 504,725 5.90% Total securities 285,224 281,921 1.17% Total deposits 775,614 751,896 3.15% Other borrowings 1,004 134 649.25% Stockholders equity 108,974 100,527 8.40% Cash and due from 12,789 13,021 -1.78% Interest-earning assets 832,990 800,998 3.99% Interest-bearing liabilities 661,912 641,988 3.10% Intangible assets 14,158 15,286 -7.38% Total assets $ 892,260 $ 859,736 3.78% Financial ratios: Note (1) Return on average assets 1.61% 1.47% 0.14% Return on average equity 13.20% 12.61% 0.59% Net interest margin 4.34% 3.98% 0.36% Efficiency ratio --- --- --- Average equity to average assets 12.21% 11.69% 0.52% Note (1) Ratio change measured in bp Allowance for loan losses: Beginning balance $ 5,267 $ 5,000 5.34% Provision for losses 280 119 135.29% Charge-offs -127 -94 35.11% Recoveries 15 18 -16.67% Ending balance $ 5,435 $ 5,043 7.77% September 30, September 30, Year to Date 2008 2007 Change ------------ ------------ ------ Selected Consolidated Data: Interest income $ 37,592 $ 37,918 -0.86% Interest expense 14,417 16,228 -11.16% Net interest income 23,175 21,690 6.85% Provision for loan losses 515 129 299.22% Trust income 929 1,019 -8.83% Other noninterest income 5,802 5,544 4.65% Salary and benefits 8,395 8,240 1.88% Occupancy expense 1,328 1,316 0.91% Amortization of intangibles 841 853 -1.41% Other noninterest expense 5,730 5,452 5.10% Income taxes -2,832 -2,811 0.75% Net income 10,265 9,452 8.60% Basic net income per share $ 1.48 $ 1.36 $ 0.12 Fully diluted net income per share $ 1.48 $ 1.36 $ 0.12 Dividends per share --- --- --- Dividend payout ratio 26.32% 27.34% -1.02% Book value per share $ 15.80 $ 14.77 $ 1.03 Balance sheet at period-end: Gross loans $ 547,952 $ 515,350 6.33% Loans, net 541,404 509,203 6.32% Total securities 278,700 280,774 -0.74% Cash and due From 16,511 12,058 36.93% Total deposits 785,986 749,991 4.80% Other borrowings 56 66 -15.15% Stockholders equity 109,473 102,769 6.52% Intangible assets 13,997 15,123 -7.45% Total assets $ 902,283 $ 859,915 4.93% Daily averages: Gross loans $ 531,914 $ 507,921 4.72% Loans, net 525,577 501,786 4.74% Total securities 283,902 284,675 -0.27% Total deposits 779,078 757,185 2.89% Other borrowings 379 814 -53.44% Stockholders equity 108,297 99,588 8.75% Cash and due from 12,848 13,971 -8.04% Interest-earning assets 837,109 804,839 4.01% Interest-bearing liabilities 666,185 650,181 2.46% Intangible assets 14,436 15,570 -7.28% Total assets $ 894,544 $ 864,570 3.47% Financial ratios: Note (1) Return on average assets 1.53% 1.46% 0.07% Return on average equity 12.66% 12.69% -0.03% Net interest margin 4.11% 3.99% 0.12% Efficiency ratio 50.17% 51.73% -1.56% Average equity to average assets 12.11% 11.52% 0.59% Note (1) Ratio change measured in bp Allowance for loan losses: Beginning balance $ 5,219 $ 5,157 1.20% Provision for losses 515 129 299.22% Charge-offs -409 -319 28.21% Recoveries 110 76 44.74% Ending balance $ 5,435 $ 5,043 7.77% Nonperforming assets: Nonaccrual loans $ 2,003 $ 1,208 65.81% Restructured loans --- --- --- Total nonperforming loans Note (2) 2,003 1,208 65.81% Other real estate owned 1,037 192 440.10% Total nonperforming assets $ 3,040 $ 1,400 117.14% Asset quality ratios: Note (3) Nonperforming loans to total loans 0.37% 0.23% --- Allowance for loan losses to total loans 0.99% 0.98% --- Allowance for loan losses to nonperforming loans 271.34% 417.47% --- Note (2) Loans 90 days past due or more not included Note (3) Ratio change measured in bp
Contact Information: CONTACTS: James G. Rakes Chairman, President & CEO (540) 951-6236 F. Brad Denardo Treasurer (540) 951-6213