<PAGE> 1
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934 for the quarterly period ended September 30, 1999
Commission file number 0-25422
PAB BANKSHARES, INC.
(Exact name of Registrant
as specified in its charter)
Georgia 58-1473302
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
3102 North Oak Street Extension
Valdosta, Georgia 31602
(Address of principal executive offices)
(912) 241-2775
(Registrant's telephone number)
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
----- -----
The number of shares outstanding of the Issuer's class of common stock at
September 30, 1999 was 8,290,198 shares of common stock.
<PAGE> 2
PAB BANKSHARES, INC.
FORM 10-Q
TABLE OF CONTENTS
-----------------
PAGE
____
PART I - FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS:
CONSOLIDATED BALANCE SHEETS - SEPTEMBER 30, 1999
(UNAUDITED) AND DECEMBER 31, 1998 . . . . . . . . . . . . . 3
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) - THREE AND
NINE MONTH PERIODS ENDED SEPTEMBER 30, 1999 AND 1998 . . . 4
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED) -
THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30,
1999 AND 1998 . . . . . . . . . . . . . . . . . . . . . . . 5
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (UNAUDITED) -
NINE MONTH PERIODS ENDED SEPTEMBER 30, 1999 AND 1998 . . . 6
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) -
NINE MONTH PERIODS ENDED SEPTEMBER 30, 1999 AND 1998 . . . 7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS . . . . . . . . . 8
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS . . . . . . . . . . . . . . . . . . . 10
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK . 18
PART II - OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS . . . . . . . . . . . . . . . . . . . . . . 19
ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS . . . . . . . . . . 19
ITEM 3. DEFAULTS UPON SENIOR SECURITIES . . . . . . . . . . . . . . . 19
ITEM 4. SUBMISSION OF MATTERS TO A VOTE
OF SECURITY HOLDERS . . . . . . . . . . . . . . . . . . . . 19
ITEM 5. OTHER INFORMATION . . . . . . . . . . . . . . . . . . . . . . 19
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K . . . . . . . . . . . . . . 19
SIGNATURE . . . . . . . . . . . . . . . . . . . . . . . . . . 20
INDEX OF EXHIBITS . . . . . . . . . . . . . . . . . . . . . . . . . . 21
<PAGE> 3
<TABLE>
PAB BANKSHARES,INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
---------------------------
ASSETS
------
<CAPTION>
SEPTEMBER 30, DECEMBER 31,
1999 1998
------------- ------------
(Unaudited)
<S> <C> <C>
Cash and Cash Equivalents:
Cash and due from banks $ 23,601,375 26,369,236
Interest-bearing deposits in other banks 3,315,145 1,538,435
Federal funds sold and securities purchased under
agreement to resell 6,020,000 15,630,000
------------- -------------
Total Cash and Cash Equivalents 32,936,520 43,537,671
Time Deposits 396,000 396,000
Investment Securities available-for-sale, at fair value 79,084,812 95,209,328
Investment in unconsolidated subsidiary 190,309 34,814
Loans, Net of Allowance for Loan Losses ($4,404,130 - 1999;
$4,426,217 - 1998) and Unearned Interest 392,628,781 347,305,116
Bank Premises and Equipment 14,300,449 13,620,861
Property Acquired in Settlement of Loans and Other Real Estate Owned:
Land and building of former banking offices 307,799 322,920
Land and building held for lease 585,871 590,486
Property acquired in settlement of loans 727,283 438,474
Accrued Interest Receivable 6,406,559 5,491,847
Cash Value of Life Insurance 3,009,804 2,888,472
Goodwill and other intangible assets 2,446,265 2,713,762
Other Assets 2,000,330 1,192,259
------------- -------------
Total Assets $ 535,020,782 513,742,010
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
Deposits:
Noninterest-bearing deposits $ 58,722,202 68,633,159
Interest-bearing deposits 355,237,510 344,622,815
------------- -------------
Total Deposits 413,959,712 413,255,974
Federal funds purchased and securities sold under
agreement to repurchase 6,732,677 3,824,095
Advances from Federal Home Loan Bank 49,444,950 39,057,723
Other borrowed funds 7,092,332 2,339,170
Accrued interest payable 1,702,411 1,601,491
Advance payments by borrowers for taxes and insurance 89,178 52,672
Dividends payable 829,020 662,440
Other liabilities 2,015,577 1,846,088
------------- -------------
Total Liabilities 481,865,857 462,639,653
------------- -------------
Stockholders' Equity:
Common stock, no par value, 98,500,000 shares authorized,
8,290,198 shares (1998 - 8,280,495) issued and 8,290,198
shares (1998 - 8,280,495) outstanding 1,217,065 1,217,065
Preferred stock, no par value, 1,500,000 shares authorized,
no shares issued or outstanding 0 0
Additional paid in capital 25,926,736 25,809,693
Retained earnings 26,790,891 23,739,623
Accumulated other comprehensive income (779,767) 335,976
------------- --------------
53,154,925 51,102,357
------------- --------------
Total Liabilities and Stockholders' Equity $ 535,020,782 513,742,010
============= ==============
</TABLE>
<PAGE> 4
<TABLE>
PAB BANKSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
---------------------------------
(UNAUDITED)
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------------------- --------------------------------
1999 1998 1999 1998
------------ ------------ ------------ ------------
<S> <C> <C> <C> <C>
Interest Income:
Interest and fees on loans $ 9,049,813 8,627,674 25,949,928 24,700,494
Interest on investment securities:
Taxable 1,096,921 1,086,753 3,555,710 3,523,585
Tax exempt 52,148 64,471 188,446 217,326
Interest on federal funds sold 117,216 298,610 425,484 1,066,980
Interest on deposits in banks 17,334 39,918 84,011 151,439
----------- ----------- ----------- -----------
Total 10,333,432 10,117,426 30,203,579 29,659,824
----------- ----------- ----------- -----------
Interest Expense:
Interest on deposits 3,896,322 4,070,364 11,744,841 12,119,221
Interest on federal funds purchased
and securities sold under agreement
to repurchase 57,923 37,580 151,472 90,961
Interest on notes and mortgages 0 38,748 0 117,028
Interest on other borrowed funds 77,054 24,927 153,302 56,597
Interest on advances from Federal
Home Loan Bank 553,935 643,959 1,683,615 1,832,374
----------- ----------- ----------- -----------
Total 4,585,234 4,815,578 13,733,230 14,216,181
----------- ----------- ----------- -----------
Net Interest Income 5,748,198 5,301,848 16,470,349 15,443,643
Provision for Loan Losses 224,000 165,876 584,600 632,491
----------- ----------- ----------- ------------
Net Interest Income After Provision
for Loan Losses 5,524,198 5,135,972 15,885,749 14,811,152
----------- ----------- ----------- -----------
Other Income:
Service charges on deposit accounts 948,298 745,106 2,484,962 2,210,370
Insurance commissions 46,098 69,495 161,104 172,510
Late charges and other loan fees 125,487 285,097 413,861 472,881
Equity in earnings of unconsolidated
subsidiary 180,629 93,941 555,495 304,491
Fees on mortgage loans originated
for sale 120,985 177,047 462,673 483,419
Gain (Loss) on sale of assets 0 0 16,318 102,131
Gain (Loss) on sale of loans 0 0 0 1,989
Gain (Loss) on sale of real estate
owned 0 0 0 (7,525)
Other income 63,429 34,523 425,834 429,766
Securities gains (losses) (8,232) (5,787) (32,620) 24,114
----------- ----------- ----------- -----------
Total 1,476,694 1,399,422 4,487,627 4,194,146
----------- ----------- ----------- -----------
Other Expenses:
Compensation 1,959,796 1,740,149 5,595,735 4,889,288
Other personnel expenses 436,340 382,588 1,350,779 1,117,806
Occupancy expense of bank premises 218,043 183,467 656,846 551,644
Furniture and equipment expense 341,383 339,168 954,598 939,812
Federal deposit insurance 22,255 26,210 67,140 66,499
Postage and courier services 87,227 65,086 312,988 257,947
Supplies 110,427 121,371 358,568 373,297
Amortization 89,166 89,166 267,498 267,498
Other operating expenses 941,645 1,041,558 2,758,740 2,859,687
----------- ----------- ----------- -----------
Total 4,206,282 3,988,763 12,322,892 11,323,478
----------- ----------- ----------- -----------
Income Before Income Taxes 2,794,610 2,546,631 8,050,484 7,681,820
Income Taxes 895,907 870,923 2,636,526 2,601,120
----------- ----------- ----------- -----------
Net Income $ 1,898,703 1,675,708 5,413,958 5,080,700
=========== =========== =========== ===========
Earnings Per Share:
Basic $ .23 .20 .65 .61
=========== =========== =========== ===========
Diluted $ .22 .19 .64 .60
=========== =========== =========== ===========
Weighted Average Shares:
Basic 8,290,121 8,280,253 8,288,718 8,279,090
=========== =========== =========== ===========
Diluted 8,401,638 8,499,746 8,430,348 8,421,505
=========== =========== =========== ===========
</TABLE>
<PAGE> 5
<TABLE>
PAB BANKSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
-----------------------------------------------
(UNAUDITED)
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
-------------------------------- ------------------------------
1999 1998 1999 1998
---------- ---------- ---------- ----------
<S> <C> <C> <C> <C>
Net income $1,898,703 1,675,708 5,413,958 5,080,700
---------- ---------- ---------- ----------
Other comprehensive income (loss),
net of tax:
Unrealized gains (losses) on securities:
Unrealized holding gains (losses)
arising during period (197,825) 193,124 (1,136,052) 200,095
Less: reclassification adjustment
for (gains) losses included in
net income 5,125 3,603 20,309 (15,013)
---------- ---------- ---------- ----------
Other comprehensive income (loss) (192,700) 196,727 (1,115,743) 185,082
---------- ---------- ---------- ----------
Comprehensive Income $1,706,003 1,872,435 4,298,215 5,265,782
========== ========== ========== ==========
</TABLE>
<PAGE> 6
<TABLE>
PAB BANKSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
---------------------------------------------
ACCUMULATED
OTHER
ADDITIONAL COMPREHENSIVE
COMMON STOCK PREFERRED PAID IN RETAINED INCOME TREASURY
SHARES AMOUNT STOCK CAPITAL EARNINGS (LOSS) STOCK TOTAL
--------- ----------- ---------- ----------- ---------- ---------- ---------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Balances, December
31, 1997 8,270,787 $ 1,263,745 0 26,304,565 19,364,279 115,559 983,189 46,064,959
Issuance of shares
through dividend
reinvestment plan 1,650 0 0 19,686 0 0 0 19,686
Issuance of shares
to directors in
lieu of fees 7,808 0 0 81,240 0 0 0 81,240
Net Income 0 0 0 0 5,080,700 0 0 5,080,700
Dividends 0 0 0 0 (1,335,037) 0 0 (1,335,037)
Dividends-pooled
companies 0 0 0 0 (278,230) 0 0 (278,230)
Additional stock
issued by pooled
companies 0 0 0 312,151 0 0 0 312,151
Cancellation of
treasury stock 0 (46,680) 0 (936,509) 0 0 (983,189) 0
Other comprehensive
income (loss) 0 0 0 0 0 185,082 0 185,082
----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
Balances,
September 30, 1998
(Unaudited) 8,280,245 $ 1,217,065 0 25,781,133 22,831,712 300,641 0 50,130,551
=========== =========== =========== =========== =========== =========== =========== ===========
Balances, December 31,
1998 8,280,495 $ 1,217,065 0 25,809,693 23,739,623 335,976 0 51,102,357
Issuance of shares
to directors in
lieu of fees 9,503 0 0 114,630 0 0 0 114,630
Issuance of stock
upon exercise of
employee stock
options 200 0 0 2,413 0 0 0 2,413
Net Income 0 0 0 0 5,413,958 0 0 5,413,958
Dividends 0 0 0 0 (2,362,690) 0 0 (2,362,690)
Other comprehensive
income (loss) 0 0 0 0 0 (1,115,743) 0 (1,115,743)
----------- ----------- ----------- ----------- ----------- ----------- ----------- -----------
Balances,
September 30, 1999
(Unaudited) 8,290,198 $ 1,217,065 0 25,926,736 26,790,891 (779,767) 0 53,154,925
=========== =========== =========== =========== =========== =========== =========== ===========
</TABLE>
<PAGE> 7
<TABLE>
PAB BANKSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
-------------------------------------
(UNAUDITED)
<CAPTION>
NINE MONTHS ENDED
SEPTEMBER 30,
-----------------------------
1999 1998
---------- ---------
<S> <C> <C>
Cash Flows From Operating Activities:
Net income $ 5,413,958 5,080,700
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation 950,637 733,979
Deferred income taxes (benefit) (42,256) (32,408)
Provision for loan losses 584,600 632,491
Amortization 267,498 267,498
Amortization (accretion) of securities 68,287 (96,578)
(Gain) loss on sale of assets (16,318) (102,131)
(Gain) loss on sale of loans 0 (1,989)
(Gain) loss on sale of other real estate owned 0 7,525
Securities (gains) losses 32,620 (24,114)
Minority interests 609 552
Equity in earnings of unconsolidated subsidiary (555,495) (304,491)
Dividend received from unconsolidated subsidiary 400,000 200,000
Increase in cash value of life insurance (121,332) (79,728)
Change in assets and liabilities:
(Increase) decrease in accrued interest receivable (914,712) (593,127)
Increase (decrease) in accrued interest payable 100,920 (89,094)
(Increase) decrease in other assets (171,244) (322,389)
Increase (decrease) in other liabilities 283,510 (750,789)
------------ ------------
Net cash provided (used) by operating activities 6,281,282 4,525,907
------------ ------------
Cash Flows From Investing Activities:
Capital expenditures (1,594,171) (2,654,442)
Proceeds from sale of assets 0 167,414
(Increase) decrease in time deposits 0 3,000,000
(Increase) decrease in loans (46,197,074) (35,537,063)
Principal payments on mortgage-backed securities 5,913,470 6,896,807
Purchase of available-for-sale securities (11,869,574) (23,422,761)
Proceeds from sales and calls of available-for-sale securities 10,233,093 3,400,602
Proceeds from maturities of available-for-sale securities 10,036,305 21,179,046
Proceeds from maturities of held-to-maturity securities 0 1,050,000
------------ ------------
Net cash provided (used) by investing activities (33,477,951) (25,920,397)
------------ ------------
Cash Flows From Financing Activities:
Proceeds from additional stock issued 2,413 312,152
Increase (Decrease) in federal funds purchased 2,908,582 3,636,300
Increase (decrease) in deposits 703,738 6,701,357
Advances from Federal Home Loan Bank 19,527,000 19,002,394
Payments on long-term indebtedness (9,139,773) (11,074,719)
Increase (Decrease) in other borrowings 4,753,162 2,593,476
Dividends paid (2,196,110) (1,383,963)
Increase (Decrease) in advance payments by borrowers
for taxes and insurance 36,506 (68,648)
------------ ------------
Net cash provided (used) by financing activities 16,595,518 19,718,349
------------ ------------
Net Increase (Decrease) in Cash and Cash Equivalents (10,601,151) (1,676,141)
Cash and Cash Equivalents at Beginning of Period 43,537,671 43,012,762
------------ ------------
Cash and Cash Equivalents at End of Period $ 32,936,520 41,336,621
============ ============
Supplemental Disclosures of Cash Flow Information
- -------------------------------------------------
Cash Paid During The Period For:
Interest $ 13,632,310 14,311,178
============ ============
Income taxes $ 2,667,262 2,842,626
============ ============
Schedule of Non-Cash Investing and Financing Activities
- -------------------------------------------------------
Total increase (decrease) in unrealized losses on securities
available-for-sale $ (1,710,315) (183,953)
============ ============
Stock issued to directors in payment of fees and stock issued
through dividend reinvestment plan $ 114,630 100,925
============ ============
</TABLE>
<PAGE> 8
PAB BANKSHARES, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
------------------------------------------
Note 1 - Basis of Presentation
- ------------------------------
The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information and with the instructions to Form 10-Q. Accordingly, they
do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the
opinion of management, all adjustments (consisting of normal and recurring
accruals) considered necessary for a fair presentation have been included.
Operating results for the nine months ended September 30, 1999 are not
necessarily indicative of the results that may be expected for the year ending
December 31, 1999. For further information, refer to the consolidated financial
statements and footnotes thereto included in the Company's annual report on Form
10-K for the year ended December 31, 1998.
Prior period financial information has been restated for a business combination
with Investors Financial Corporation (Investors) (and its subsidiary, Bainbridge
National Bank), which was consummated on June 19, 1998 and accounted for as a
pooling of interests in conformity with generally accepted accounting
principles.
Prior period financial information has also been restated for a business
combination with Eagle Bancorp, Inc. (Eagle) (and its subsidiary, Eagle Bank &
Trust), which was consummated on December 9, 1998 and accounted for as a pooling
of interests in conformity with generally accepted accounting principles.
Note 2 - Business Combinations
- ------------------------------
On June 19, 1998, PAB Bankshares, Inc. (PAB) issued 1,711,249 shares of common
stock in exchange for all of the outstanding stock, warrants and options of
Investors (Bainbridge, Georgia). This transaction, accounted for as a pooling
of interests, added $79.5 million in assets.
On December 9, 1998, PAB issued 907,610 shares of common stock in exchange for
all of the outstanding stock of Eagle (Statesboro, Georgia). This transaction,
accounted for as a pooling of interests, added $78.3 million in assets.
As explained in Note 1, PAB restated prior period financial information for the
Investors and Eagle transactions. The following table presents net interest
income, net income and earnings per share as reported by PAB and Eagle and on a
combined basis for the nine months ended September 30, 1998 (amounts in
thousands, except per share information):
<TABLE>
<CAPTION>
<S> <C>
Net Interest Income:
PAB (as previously restated for Investors
transaction) $ 13,295
Eagle 2,149
----------
Combined $ 15,444
==========
Net Income:
PAB (as previously restated for Investors
transaction) $ 4,510
Eagle 571
----------
Combined $ 5,081
==========
Basic Earnings Per Share:
PAB (as previously restated for Investors
transaction) $ .61
Eagle .63
Combined .61
<PAGE> 9
Note 2 Business Combinations (Continued)
- ------------------------------------------
Diluted Earnings Per Share:
PAB (as previously restated for Investors
transaction) $ .60
Eagle .63
Combined .60
</TABLE>
Note 3 - Potential Business Combination
- ---------------------------------------
The Company has announced its plans for a merger of Baxley Federal Savings Bank
(Baxley) with the Company and has a signed agreement and plan of merger. The
anticipated effective date is prior to December 31, 1999. The transaction is to
be consummated by issuance of shares of Company common stock in exchange for
shares of Baxley. The precise exchange ratio will depend upon the average
closing price of Company common stock over a twenty day trading period five days
prior to the effective time of the merger. If the average closing price of
Company common stock is between $13 and $21, the exchange ratio will be 2.40.
However, if the average closing price of Company common stock is greater than
$21, the exchange ratio will be lower and if the average closing price is lower
than $13, Baxley may terminate or renegotiate the merger so that the exchange
ratio may be increased. Based upon the current price of Company common stock,
the exchange ratio will be 2.40 and the number of shares to be issued will be
1,323,554 shares. It is anticipated that the merger will qualify as a "pooling
of interest" for financial reporting purposes. Regulatory approvals have been
obtained. Baxley shareholders will vote on the proposed merger on November 23,
1999.
<PAGE> 10
ITEM 2. MANAGEMENTS'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS
On June 19, 1998, the Company completed its merger of Investors Financial
Corporation (and its subsidiary, Bainbridge National Bank). On December 9,
1998, the Company completed its merger of Eagle Bancorp, Inc. (and its
subsidiary, Eagle Bank & Trust). The transactions have been accounted for as a
pooling of interests; therefore, all prior period financial information has been
restated to reflect the merger. Financial information in this Form 10-Q
reflects the merger as if it had occurred on January 1, 1998.
Results of Operations
- ---------------------
The Company, including the operations of its subsidiaries, reported consolidated
net income of $5,413,958 for the nine months ended September 30, 1999 compared
to $5,080,700 for the nine months ended September 30, 1998. Basic earnings per
share were $.65 for the nine months ended September 30, 1999 compared to $.61
per share for the nine months ended September 30, 1998. Diluted earnings per
share were $.64 per share for the nine months ended September 30, 1999 compared
to $.60 per share for the nine months ended September 30, 1998. Net interest
income after provision for loan losses was $15,885,749 and $14,811,152 for the
nine months ended September 30, 1999 and 1998, respectively. The provision for
loan losses was $584,600 and $632,491 for the nine months ended September 30,
1999 and 1998, respectively. Noninterest income totalled $4,487,627 and
$4,194,146 for the nine months ended September 30, 1999 and 1998, respectively,
and noninterest expenses totalled $12,322,892 and $11,323,478 for the nine
months ended September 30, 1999 and 1998, respectively. Net income for the
quarter ended September 30, 1999 was $1,898,703 compared to $1,675,708 for the
quarter ended September 30, 1998. Basic earnings per share were $.23 and $.20
for the quarter ended September 30, 1999 and 1998, respectively. Diluted
earnings per share were $.22 and $.19 for the quarter ended September 30, 1999
and 1998, respectively.
Comprehensive income was $4,298,215 and $5,265,782 for the nine months ended
September 30, 1999 and 1998, respectively. Comprehensive income was $1,706,003
and $1,872,435 for the quarters ended September 30, 1999 and 1998, respectively.
Other comprehensive income consisted of unrealized gains and losses on
available-for-sale securities.
The following table summarizes the results of operations of the Company for the
three month and nine month periods ended September 30, 1999 and 1998.
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------ ------------------
1999 1998 1999 1998
-------- -------- -------- --------
(IN THOUSANDS)
<S> <C> <C> <C> <C>
Interest income $ 10,333 10,117 30,203 29,660
Interest expense (4,585 (4,815) (13,733) (14,216)
-------- -------- -------- --------
Net interest income 5,748 5,302 16,470 15,444
Provision for loan losses (224) (166) (585) (632)
Noninterest income 1,477 1,399 4,488 4,194
Noninterest expense (4,206) (3,988) (12,323) (11,324)
-------- -------- -------- --------
Income before taxes 2,795 2,547 8,050 7,682
Income taxes (896) (871) (2,636) (2,601)
-------- -------- -------- --------
Net income 1,899 1,676 5,414 5,081
Other comprehensive income
(loss), net of tax (193) 196 (1,116) 185
-------- -------- -------- --------
Comprehensive income $ 1,706 1,872 4,298 5,266
======== ======== ======== ========
</TABLE>
Interest Income
- ---------------
Total interest income increased approximately $543,000 for the nine months ended
September 30, 1999 compared to the nine months ended September 30, 1998. This
increase is attributed to the factors explained in the following paragraph.
<PAGE> 11
This increase was the net effect of an increase in the average loan portfolio
balance from approximately $337.9 million for the nine months ended September
30, 1998 to approximately $370.6 million for the nine months ended September 30,
1999 and a decrease in the average rate earned on the loan portfolio from 9.75%
for the nine months ended September 30, 1998 to 9.33% for the nine months ended
September 30, 1999. The effect of these changes increased the interest income
earned on the loan portfolio from approximately $24,700,000 for the nine months
ended September 30, 1998 to approximately $25,950,000 for the nine months ended
September 30, 1999, an increase of $1,250,000. Interest income on the loan
portfolio increased from approximately $8,628,000 for the quarter ended
September 30, 1998 to approximately $9,050,000 for the quarter ended September
30, 1999, an increase of $422,000.
Interest earned on taxable investment securities increased from approximately
$3,524,000 for the nine months ended September 30, 1998 to approximately
$3,556,000 for the nine months ended September 30, 1999, an increase of $32,000.
This increase was the net effect of an increase in the average taxable
investment portfolio balance from approximately $74.3 million for the nine
months ended September 30, 1998 to approximately $79.6 million for the nine
months ended September 30, 1999 and a decrease in the rate earned on the taxable
investment portfolio from 6.32% for the nine months ended September 30, 1998 to
5.95% for the nine months ended September 30, 1999. Interest income on the
taxable investment portfolio increased from approximately $1,087,000 for the
quarter ended September 30, 1998 to approximately $1,097,000 for the quarter
ended September 30, 1999, an increase of $10,000.
Interest earned on non-taxable investment securities decreased from
approximately $217,000 for the nine months ended September 30, 1998 to
approximately $188,000 for the nine months ended September 30, 1999, a decrease
of $29,000. This decrease was the net effect of an increase in the average non-
taxable investment portfolio from approximately $6.5 million for the nine months
ended September 30, 1998 to approximately $6.7 million for the nine months ended
September 30, 1999 and a decrease in the rate earned on the non-taxable
investment portfolio from 4.47% for the nine months ended September 30, 1998 to
3.76% for the nine months ended September 30, 1999. Interest income on the non-
taxable investment portfolio decreased from approximately $64,000 for the
quarter ended September 30, 1998 to approximately $52,000 for the quarter ended
September 30, 1999, a decrease of $12,000.
As of September 30, 1999, the amortized cost of taxable and non-taxable
investments consisted of $69.3 million (86.3%) of U.S. Treasury securities and
securities of U.S. Government Agencies and Corporations, $6.3 million (7.8%) of
obligations of States, Counties and Municipalities and $4.7 million (5.9%) of
equity securities. The securities are predominantly at fixed rates. There are
no interest rates which change inversely to changes in interest rates.
Interest earned on interest-bearing deposits in banks decreased from
approximately $151,000 for the nine months ended September 30, 1998 to
approximately $84,000 for the nine months ended September 30, 1999, a decrease
of $67,000. This decrease was the net effect of a decrease in the average
interest-bearing deposits balance from approximately $3.2 million for the nine
months ended September 30, 1998 to approximately $1.5 million for the nine
months ended September 30, 1999 and an increase in the rate earned on the
interest-bearing deposits from 6.38% for the nine months ended September 30,
1998 to 7.23% for the nine months ended September 30, 1999. Interest income on
interest-bearing deposits in banks decreased from approximately $40,000 for the
quarter ended September 30, 1998 to approximately $17,000 for the quarter ended
September 30, 1999, a decrease of $23,000.
Interest earned on federal funds sold and securities purchased under agreement
to resell decreased from approximately $1,067,000 for the nine months ended
September 30, 1998 to approximately $425,000 for the nine months ended September
30, 1999, a decrease of $642,000. This decrease was the net effect of a
decrease in the average federal funds sold balance from approximately $22.4
million for the nine months ended September 30, 1998 to approximately $8.5
million for the nine months ended September 30, 1999 and an increase in the
average rate earned from 6.35% for the nine months ended September 30, 1998 to
6.65% for the nine months ended September 30, 1999. Interest income on federal
funds sold and securities purchased under agreement to resell decreased from
approximately $299,000 for the quarter ended September 30, 1999 to approximately
$117,000 for the quarter ended September 30, 1998, a decrease of $182,000.
<PAGE> 12
Interest Expense
- ----------------
Total interest expense decreased approximately $483,000 for the nine months
ended September 30, 1999 compared to the nine months ended September 30, 1998.
This decrease is attributed to the factors explained in the following paragraph.
This decrease was the net effect of an increase in the average balance of
interest-bearing deposits from approximately $330.9 million for the nine months
ended September 30, 1998 to approximately $348.9 million for the nine months
ended September 30, 1999 and a decrease in the average rate paid on interest-
bearing deposits from 4.88% for the nine months ended September 30, 1998 to
4.49% for the nine months ended September 30, 1999. The effect of these changes
decreased the interest expense on interest-bearing deposits from approximately
$12,119,000 for the nine months ended September 30, 1998 to approximately
$11,745,000 for the nine months ended September 30, 1999, a decrease of
$374,000. The increase in interest-bearing deposits came primarily from the
local communities served by the Banks. Interest expense on interest-bearing
deposits decreased from approximately $4,070,000 for the quarter ended September
30, 1998 to approximately $3,896,000 for the quarter ended September 30, 1999, a
decrease of $174,000.
Interest expense on advances from the Federal Home Loan Bank decreased from
approximately $1,832,000 for the nine months ended September 30, 1998 to
approximately $1,684,000 for the nine months ended September 30, 1999, a
decrease of $148,000. This decrease was the combined effect of a decrease in
the average balance of advances from approximately $39.0 million for the nine
months ended September 30, 1998 to approximately $38.9 million for the nine
months ended September 30, 1999 and a decrease in the average rate paid from
6.27% for the nine months ended September 30, 1998 to 5.76% for the nine months
ended September 30, 1999. Interest expense on Federal Home Loan Bank advances
decreased from approximately $644,000 for the quarter ended September 30, 1999
to approximately $554,000 for the quarter ended September 30, 1999, a decrease
of $90,000.
All other interest expense consisting of interest on notes and mortgages
payable, federal funds purchased and securities sold under agreements to
repurchase and sweep agreements increased from approximately $265,000 for the
nine months ended September 30, 1998 to approximately $305,000 for the nine
months ended September 30, 1999, an increase of $40,000. This increase was the
net effect of an increase in the average balance of such indebtedness from
approximately $6.8 million for the nine months ended September 30, 1998 to
approximately $9.8 million for the nine months ended September 30, 1999 and a
decrease in the average rate paid from approximately 5.22% for the nine months
ended September 30, 1998 to approximately 4.16% for the nine months ended
September 30, 1999. The interest rate reduction was attributed, in part, to the
repayment prior to maturity of a note payable to a correspondent bank which
carried a rate of 7.65%. All other interest expense increased from
approximately $101,000 for the quarter ended September 30, 1998 to approximately
$135,000 for the quarter ended September 30, 1999, an increase of $34,000.
<PAGE> 13
Noninterest Income
- ------------------
The following table presents the principal components of noninterest income for
the three month and nine month periods ended September 30, 1999 and 1998.
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------ ------------------
1999 1998 1999 1998
-------- -------- -------- --------
(IN THOUSANDS)
<S> <C> <C> <C> <C>
Service charges on
deposit accounts $ 948 745 2,484 2,210
Insurance commissions 46 69 161 173
Late charges and other
loan fees 125 285 414 473
Fees on mortgage loans
originated for sale 121 177 463 483
Gain (Loss) on sale of
loans 0 0 0 2
Gain (Loss) on sale of
assets 0 0 16 102
Securities gains (losses) (8) (6) (33) 24
Equity in earnings of
Unconsolidated subsidiary 181 94 555 304
Gain (Loss) on sale of other
Real estate 0 0 0 (8)
Other income 64 35 428 431
-------- -------- -------- --------
Total Noninterest Income $ 1,477 1,399 4,488 4,194
======== ======== ======== ========
</TABLE>
Noninterest income for the nine months ended September 30, 1999 as compared to
the nine months ended September 30, 1998 increased approximately $294,000.
Service charges on deposit accounts for the nine months ended September 30, 1999
as compared to the nine months ended September 30, 1998, increased approximately
$274,000. This increase was related primarily to an increase in the number of
transaction deposit accounts with NSF charges. Equity in earnings of
unconsolidated subsidiary, which represents the Company's 50% interest in the
earnings of Empire Financial Services, Inc., an unconsolidated subsidiary which
is owned by First Community Bank of Southwest Georgia (a subsidiary of the
Company), increased $251,000. Gain on sale of assets decreased $86,000 for the
nine months ended September 30, 1999 as compared to the nine months ended
September 30, 1998. The 1998 amount represented the sale of mortgage servicing
rights. Fees on mortgage loans originated for sale decreased $20,000 due to a
decrease in loan origination activity undertaken by the Company. All other
income decreased approximately $125,000 for the nine months ended September 30,
1999, primarily as a result of a reduction in SBA and similar loan originations.
Noninterest Expenses
- --------------------
The following table presents the principal components of noninterest expenses
for the three month and nine month periods ended September 30, 1999 and 1998.
<TABLE>
<CAPTION>
THREE MONTHS ENDED NINE MONTHS ENDED
SEPTEMBER 30, SEPTEMBER 30,
------------------ ------------------
1999 1998 1999 1998
-------- -------- -------- --------
(IN THOUSANDS)
<S> <C> <C> <C> <C>
Compensation $ 1,960 1,740 5,596 4,889
Other personnel expenses 436 383 1,351 1,118
Occupancy expense of bank
premises 218 183 657 552
Furniture and equipment
expense 341 339 955 940
Federal deposit insurance 22 26 67 66
Postage and courier services 87 65 313 258
Supplies 110 121 359 373
Amortization 89 89 267 267
Other operating expenses 943 1,042 2,758 2,861
-------- -------- -------- -------
Total Noninterest Expenses $ 4,206 3,988 12,323 11,324
======== ======== ======== =======
</TABLE>
<PAGE> 14
Noninterest expenses for the nine months ended September 30, 1999 as compared to
the nine months ended September 30, 1998, increased approximately $999,000 or
8.82%. Compensation and other personnel expenses increased approximately
$940,000 for the nine months ended September 30, 1999 as compared to the nine
months ended September 30, 1998. This increase reflects increases in the number
of employees, in wage levels and in the cost of employee benefits. All other
expenses increased approximately $59,000 or 1.11% for the nine months ended
September 30, 1999 compared to the nine months ended September 30, 1998. This
increase was primarily the result of a larger volume of business and
professional fees associated with the merger activities of the Company.
Provision for Loan Losses
- -------------------------
The provision for loan losses for the nine months ended September 30, 1999 was
$584,600 compared to $632,491 for the nine months ended September 30, 1998. The
balance of the allowance for loan losses was approximately $4,404,000 (1.11% of
outstanding loans) at September 30, 1999 and approximately $4,468,000 (1.25% of
outstanding loans) at September 30, 1998. Actual loan charge-offs net of
recoveries were approximately $607,000 for the nine months ended September 30,
1999 and approximately $408,000 for the nine months ended September 30, 1998.
Non-accrual loans were approximately $1,737,000 at September 30, 1999 as
compared to $1,251,000 at December 31, 1998. Loans ninety days or more past due
and still accruing amounted to approximately $255,000 at September 30, 1999 and
$199,000 at December 31, 1998. Because of credit quality concerns industry-wide,
management has taken a more conservative approach to recognizing potential
problem credits. These loans are being closely monitored to minimize possible
losses and reduce the volume. In determining an adequate level of loan loss
reserves, such loans were included in such consideration. The amount of the
provision for loan losses is a result of the amount of loans charged off, the
amount of loans recovered and management's conclusion concerning the level of
the allowance for loan losses. The level of the allowance for loan losses is
based upon a number of factors including the Banks' past loan loss experience,
management's evaluation of the collectibility of loans including specific
impaired loans, the general state of the economy and other relevant factors.
Income Taxes
- ------------
The effective tax rate for the nine months ended September 30, 1999 was 32.75%
compared to 33.86% for the nine months ended September 30, 1998.
Financial Condition
- -------------------
The Company, including its subsidiaries, reported consolidated total assets of
approximately $535.0 million at September 30, 1999 and approximately $513.7
million at December 31, 1998, representing an increase of approximately $21.3
million. Total deposits increased approximately $.7 million during the nine
months ended September 30, 1999. Public tax deposits in the amount of
approximately $15.3 million were collected in the fourth quarter of 1998 and
routinely disbursed during the first quarter of 1999. However net core deposits
increased by approximately $16.0 million during the first nine months of 1999.
During the nine months ended September 30, 1999, cash and due from banks
decreased $2.8 million, federal funds sold and securities purchased under
agreement to resell decreased $9.6 million, investments decreased $14.3 million,
advances from Federal Home Loan Bank increased $10.4 million, federal funds
purchased increased $2.9 million, other borrowed funds increased $4.8 million,
operations generated $6.3 million and deposits increased $.7 million which
provided $51.8 million of funds which were used to fund increases in loans of
$46.2 million, pay dividends of $2.2 million, fund capital expenditures of $1.6
million and increase interest-bearing deposits in other banks $1.8 million.
A number of factors contribute to the changes in loans and deposits as discussed
under "Results of Operations" and "Financial Condition". Such factors include
the growth in the customer base due to business development efforts of the
management team, the pricing of loans and deposits and the favorable economic
conditions experienced in the markets served by the subsidiary banks. The
changes in interest rates as previously discussed are reflective of interest
rates in general, market conditions and competition. Changes in short-term
funds including cash and due from banks, federal funds sold and securities
purchased under agreement to resell, interest-bearing deposits and investment
securities are reflective of the liquidity position of the company.
<PAGE> 15
The investment securities portfolio of the Company, including its subsidiaries,
reflected unrealized (losses) for the available-for-sale category of
approximately ($1,219,000) (($780,000) net of income tax effect). All
securities were held in the available-for-sale category as of September 30,
1999. Pursuant to Financial Accounting Standards Board Statement No. 115 and as
amended by Statement No. 130, a valuation allowance has been provided for the
available-for-sale category and is reflected as a separate component of
shareholders' equity as other comprehensive income.
The Company and its subsidiary banks are required to maintain minimum amounts of
capital to total "risk weighted" assets, as defined by the banking regulators.
On a consolidated basis, at September 30, 1999, a comparison of the minimum
required and actual capital ratios are as follows:
<TABLE>
<CAPTION>
TO BE WELL
FOR CAPITAL CAPITALIZED UNDER
ADEQUACY PROMPT CORRECTIVE
ACTUAL PURPOSES ACTION PROVISIONS
--------------- -------------- -----------------
AMOUNT RATIO AMOUNT RATIO AMOUNT RATIO
------ ----- ------ ----- ------ -----
(Dollars in thousands)
<S> <C> <C> <C> <C> <C> <C>
As of September 30, 1999
Total Capital
(to Risk Weighted
Assets) $55,897 13.26% 33,724 8.00% 42,155 10.00%
Tier 1 Capital
(to Risk Weighted
Assets) 51,493 12.21% 16,869 4.00% 25,304 6.00%
Tier 1 Capital
(to Average Assets) 51,493 9.92% 20,763 4.00% 25,954 5.00%
</TABLE>
Each entity was in full compliance with its respective regulatory capital
requirements.
Liquidity and Capital Resources
- -------------------------------
Liquidity management involves the matching of the cash flow requirements of
customers, for the withdrawal of funds or the funding of additional loans, and
the ability of the Banks to meet those requirements. Management monitors and
maintains appropriate levels of assets and liabilities so that maturities of
assets are such that adequate funds are provided to meet estimated customer
withdrawals and loan requests.
The Banks' liquidity position depends primarily upon the liquidity of its assets
relative to its need to respond to short-term demand for funds caused by
withdrawals from deposit accounts and loan funding commitments. Primary sources
of liquidity are scheduled payments on its loans and interest on the Banks'
investments. The Banks may also utilize their cash and due from banks, short-
term deposits with financial institutions, federal funds sold and investment
securities to meet liquidity requirements. At September 30, 1999, the Company's
cash and due from banks were approximately $21.9 million in excess of its
reserve requirements of approximately $1.7 million, its short-term deposits with
financial institutions were approximately $3.7 million and its federal funds
sold and securities purchased under agreement to resell were approximately $6.0
million. All of the above can be converted to cash on short notice. The sale
of investments which had a market value of approximately $79.1 million at
September 30, 1999 can also be used to meet liquidity requirements, to the
extent the investments are not pledged to secure public funds on deposit as
required by law. Securities with a market value of approximately $31.2 million
were pledged as of September 30, 1999.
The Banks' funding needs are based primarily on the volume of lending. The
primary funding source is from new deposits. The Banks seek to attract new
deposits by paying rates of interest on deposit accounts which are competitive
in their respective primary service areas. The Banks' generally do not pay
brokers' commissions in connection with the obtaining of deposits or have
deposits outside the primary service area. The Banks do not pay premiums to
attract deposits. The Banks continue to expect that new deposits will serve as
their primary funding source.
The Banks also have the ability, on short-term basis, to borrow and purchase
federal funds from other financial institutions. The Banks are members of the
Federal Home Loan Bank of Atlanta and as such have the ability to secure
advances therefrom, although the cost of such advances exceed lower cost
alternatives such as deposits from the local communities. The Banks had
advances outstanding from the Federal Home Loan Bank of Atlanta of $49.4 million
at September 30, 1999, at fixed and variable rates ranging from 4.95% to 7.24%.
<PAGE> 16
The Board of Directors approved dividends for the first, second and third
quarters cumulatively totaling $.285 per share, an increase of 46% over the
$.195 per share for the first, second and third quarters of 1998. The primary
source of funds available for the payment of cash dividends by the Company are
dividends from the subsidiary banks. Holders of the common stock of the Company
are entitled to share ratably in dividends, if and when, declared by the Board
of Directors of the Company, out of funds legally available therefore. Georgia
Banking Law provides that dividends may be declared and paid only from a bank's
cumulative retained earnings which have not been appropriated as permanent
capital. Generally, a bank may pay dividends if and when declared by the Board
of Directors, and without prior approval of the Georgia Department of Banking
and Finance, as long as (i) a bank's ratio of equity capital to adjusted total
assets equals or exceeds 6%, (ii) the aggregate amount of dividends declared or
anticipated to be declared by a bank in the calendar year does exceed 50% of
such bank's net profits after taxes, but before dividends, for the prior
calendar year and (iii) the total classified assets at the most recently
completed and delivered examination of the bank do not exceed 80% of the equity
capital reflected at such examination.
Year 2000
- ---------
The Year 2000 Issue
- -------------------
The Year 2000 issue refers generally to the data structure and processing
problem that may prevent systems from properly processing data-sensitive
information when the year changes to 2000. The Year 2000 issue affects IT
systems, such as computer programs and various types of electronic equipment
that process data information by using only two digits rather than four digits
to define the applicable year, and thus may recognize a date using "00" as the
year 1900 rather than the year 2000. The issue also affects some non-IT
systems, such as devices which rely on a microcontroller to process date
information. The Year 2000 issue could disrupt a company's operations by
generating erroneous data or causing system failures or miscalculations.
The Company's State of Readiness
- --------------------------------
The Company has implemented a Year 2000 readiness program designed to ensure
that the Company's computer systems and applications will function properly
beyond 1999 as well as its critical environmental systems that ensure that the
buildings systems will operate correctly. This program is also designed to
assess the readiness of other entities with which the Company and its affiliates
do business. This program has been divided into five phases: Awareness;
Assessment; Renovation; Validation; and Implementation. The major areas of
focus include hardware, software, embedded chips, third party vendors as well as
third party data centers.
Management has successfully completed all phases for its mission critical
applications. Mission critical applications include those that (i) directly
affect delivery of primary services to the Banks' customers; (ii) directly
affect revenue recognition and collection; (iii) would create noncompliance with
any statutes or laws; and (iv) would require significant costs to address in the
event of noncompliance.
The principal critical area consists of software and hardware that comprise the
core of the Bank's customer servicing systems. Testing of these components has
been ongoing since the third quarter of 1998 and will continue until Year 2000
compliance has been achieved. The Awareness, Assessment, Renovation, Validation
and Implementation phases for mission critical applications were each
substantially completed.
<PAGE> 17
Costs to Address the Company's Year 2000 Issues
- -----------------------------------------------
Expenses associated with the Company's Year 2000 compliance effort for the nine
months ended September 30, 1999 were approximately $168,000. Total expenses
projected for 1999 are between $110,000 and $180,000. Additionally, capital
investment estimates are between $350,000 and $500,000 over the life of the
project.
Contingency Plans
- -----------------
The Company has developed a contingency plan that is currently undergoing
testing in connection with its Year 2000 readiness program, including a back-up
site as well as back-up procedures with Southern Financial Systems, located in
Macon, Georgia, for its in-house data processing system. Additionally, the
Company has developed an Event Horizon Plan that schedules critical personnel in
the banks during the date turnover and that weekend to ensure that key employees
and managers are available on-site to address any issue that may arise.
However, the Company realizes that any reasonable contingency plan cannot
accurately account for all possible scenarios which may arise as a result of
Year 2000 related computation problems. Eagle Bank and Trust (a subsidiary
bank) utilizes a third party service bureau, M&I Data Services located in Brown
Deer, Wisconsin, which has substantially completed all five phases of its Year
2000 readiness program.
Risks of the Company's Year 2000 Issues
- ---------------------------------------
The Company believes that its mission critical applications are now Year 2000
compliant. However, no assurance can be given that additional unforeseen
circumstances will not arise. Furthermore, the Year 2000 compliance status of
third party suppliers and networks, which could adversely impact the Company's
applications, cannot be fully known. The Company is unable to determine the
impact that any system interruption would have on its results of operations,
financial position and cash flows. However, such impact could be material.
<PAGE> 18
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The Company's financial performance is impacted by, among other factors,
interest rate risk and credit risk. The Company utilizes no derivatives to
mitigate its credit risk, relying instead on strict underwriting standards, loan
review and an adequate loan loss reserve.
The Company has reviewed its market risk information disclosed in its 1998
Annual Report to Stockholders in relation to market risk information for the
nine months ended September 30, 1999 and has determined that there has been no
material changes in its market risk disclosures from those presented in its 1998
Annual Report.
<PAGE> 19
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS.
None.
ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS.
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES.
None.
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
None.
ITEM 5. OTHER INFORMATION.
The Company has announced its plans for a merger of Baxley Federal
Savings Bank (Baxley) with the Company and has a signed agreement
and plan of merger. The anticipated effective date is prior to
December 31, 1999. The transaction is to consummated by issuance of
shares of Company common stock in exchange for shares of Baxley.
The precise exchange ratio will depend upon the average closing
price of Company common stock over a twenty day trading period five
days prior to the effective time of the merger. If the average
closing price of Company common stock is between $13 and $21, the
exchange ratio will be 2.40. However, if the average closing price
of Company common stock is greater than $21, the exchange ratio will
be lower and if the average closing price is lower than $13, Baxley
may terminate or renegotiate the merger so that the exchange ratio
may be increased. Based upon the current price of Company common
stock, the exchange ratio will be 2.40 and the number of shares to
be issued will be 1,323,554 shares. It is anticipated that the
merger will qualify as a "pooling of interest" for financial
reporting purposes. Regulatory approvals have been obtained. Baxley
shareholders will vote on the proposed merger on November 23, 1999.
ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K.
(a) Exhibits:
Exhibit No.
-----------
11 Statement re Computation of Per Share Earnings
27.1 Financial Data Schedule-Nine Months Ended
September 30, 1999
27.2 Financial Data Schedule-Nine Months Ended
September 30, 1998
(b) Reports on Form 8-K.
None.
<PAGE> 20
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.
PAB BANKSHARES, INC.
By:/s/ R. Bradford Burnette
-----------------------------------
R. Bradford Burnette
(President and Chief Executive Officer)
By:/s/ C. Larry Wilkinson
-----------------------------------
C. Larry Wilkinson
(Executive Vice President and Chief
Financial Officer)
Date: November 12, 1999
<PAGE> 21 PAB BANKSHARES, INC.
FORM 10-Q
INDEX OF EXHIBITS
-----------------
The following exhibits are filed as part of the report.
EXHIBIT NO. DESCRIPTION PAGE
- ----------- ----------- ----
11 Statement re computation of
per share earnings 22
27.1 Financial data schedule-Nine Months
Ended September 30, 1999 23
27.2 Financial data schedule-Nine Months
Ended September 30, 1998 25
[MULTIPLIER] 1
EXHIBIT 11
STATEMENT RE COMPUTATION OF PER SHARE EARNINGS
PAB BANKSHARES, INC.
--------------------
<TABLE>
<CAPTION>
NINE MONTHS ENDED
SEPTEMBER 30,
------------------------
1999 1998
---------- ----------
<S> <C> <C>
Basic Earnings Per Share:
- -------------------------
Average shares outstanding 8,288,718 8,279,090
========== ==========
Diluted Earnings Per Share:
- ---------------------------
Average shares outstanding 8,288,718 8,279,090
---------- ----------
Average options outstanding:
With exercise price of $6.250 128,000 144,000
With exercise price of $6.670 7,353 7,353
With exercise price of $10.063 131,250 131,500
With exercise price of $12.063 45,000 46,500
With exercise price of $14.000 10,000 10,000
---------- ----------
Proceeds from assumed exercise of options
outstanding $2,852,648 2,973,259
Average market price per share during
the period $ 15.85 15.10
---------- ----------
Assumed shares repurchased 179,973 196,938
---------- ----------
Common stock equivalents of options
outstanding 141,630 142,415
---------- ----------
Average shares outstanding 8,430,348 8,421,505
========== ==========
Earnings Per Share:
- -------------------
Net Income $5,413,958 5,080,700
========== ==========
Basic Earnings Per Share $ .65 .61
========== ==========
Diluted Earnings Per Share $ .64 .60
========== ==========
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1999
<PERIOD-END> SEP-30-1999
<CASH> 23,601
<INT-BEARING-DEPOSITS> 3,711
<FED-FUNDS-SOLD> 6,020
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 79,085
<INVESTMENTS-CARRYING> 0
<INVESTMENTS-MARKET> 0
<LOANS> 397,033
<ALLOWANCE> 4,404
<TOTAL-ASSETS> 535,021
<DEPOSITS> 413,960
<SHORT-TERM> 13,825
<LIABILITIES-OTHER> 4,636
<LONG-TERM> 49,445
<COMMON> 1,217
0
0
<OTHER-SE> 51,938
<TOTAL-LIABILITIES-AND-EQUITY> 535,021
<INTEREST-LOAN> 25,950
<INTEREST-INVEST> 3,744
<INTEREST-OTHER> 509
<INTEREST-TOTAL> 30,203
<INTEREST-DEPOSIT> 11,745
<INTEREST-EXPENSE> 13,733
<INTEREST-INCOME-NET> 16,470
<LOAN-LOSSES> 585
<SECURITIES-GAINS> (33)
<EXPENSE-OTHER> 12,323
<INCOME-PRETAX> 8,050
<INCOME-PRE-EXTRAORDINARY> 5,414
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 5,414
<EPS-BASIC> .65
<EPS-DILUTED> .64
<YIELD-ACTUAL> 0
<LOANS-NON> 0
<LOANS-PAST> 0
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 0
<CHARGE-OFFS> 0
<RECOVERIES> 0
<ALLOWANCE-CLOSE> 0
<ALLOWANCE-DOMESTIC> 0
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<MULTIPLIER> 1
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1998
<PERIOD-END> SEP-30-1998
<CASH> 23,991
<INT-BEARING-DEPOSITS> 2,104
<FED-FUNDS-SOLD> 15,640
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 74,632
<INVESTMENTS-CARRYING> 0
<INVESTMENTS-MARKET> 0
<LOANS> 356,480
<ALLOWANCE> 4,468
<TOTAL-ASSETS> 496,029
<DEPOSITS> 393,345
<SHORT-TERM> 7,235
<LIABILITIES-OTHER> 3,395
<LONG-TERM> 41,923
<COMMON> 1,217
0
0
<OTHER-SE> 48,914
<TOTAL-LIABILITIES-AND-EQUITY> 496,029
<INTEREST-LOAN> 24,700
<INTEREST-INVEST> 3,741
<INTEREST-OTHER> 1,218
<INTEREST-TOTAL> 29,659
<INTEREST-DEPOSIT> 12,119
<INTEREST-EXPENSE> 14,216
<INTEREST-INCOME-NET> 15,443
<LOAN-LOSSES> 632
<SECURITIES-GAINS> 24
<EXPENSE-OTHER> 11,323
<INCOME-PRETAX> 7,682
<INCOME-PRE-EXTRAORDINARY> 5,081
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 5,081
<EPS-BASIC> .61
<EPS-DILUTED> .60
<YIELD-ACTUAL> 0
<LOANS-NON> 0
<LOANS-PAST> 0
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 0
<CHARGE-OFFS> 0
<RECOVERIES> 0
<ALLOWANCE-CLOSE> 0
<ALLOWANCE-DOMESTIC> 0
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
