<PAGE> 1
FORM 10-Q -- QUARTERLY REPORT UNDER SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
(As last amended in Rel. No. 34-26589, eff. 4/12/89)
United States Securities and Exchange Commission
FORM 10-Q
(MARK ONE)
[X] Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities
Exchange Act of 1934. For the period ended September 30, 1999
------------------
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities and
Exchange Act of 1934.
For the transition period from ________________ to ________________
Commission File Number: 0-13655
-------
Security Banc Corporation
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
Ohio 31-1133284
- --------------------------------------------------------------------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
40 South Limestone Street, Springfield, OH 45502
- --------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
(937) 324-6920
- --------------------------------------------------------------------------------
(Registrant's telephone number, including area code)
- --------------------------------------------------------------------------------
(Former name, former address and former fiscal year,
if changed since last report.)
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.
X Yes No
--- ---
Indicate the number of shares outstanding of each of the registrant's classes of
common stock.
Class Outstanding at November 1, 1999
- ------------------------------- -------------------------------
Common Stock, $1.5625 Par Value 12,146,927
1
<PAGE> 2
SECURITY BANC CORPORATION AND SUBSIDIARIES
<TABLE>
INDEX
<CAPTION>
PAGE NO.
<S> <C>
Part I - Financial Information
Item 1 - Financial Statements:
Consolidated Condensed Balance Sheets
September 30, 1999 and December 31, l998. 3
Consolidated Condensed Statements of Income for the three (3)
months ended September 30, 1999 and September 30, 1998. 4
Consolidated Condensed Statement of Income for the nine (9)
months ended September 30, 1999 and September 30, 1998. 5
Consolidated Condensed Statements of Cash
Flows for the nine (9) months ended September 30,
1999 and September 30, 1998. 6
Consolidated Condensed Statements of Shareholders Equity for
the nine (9) months ended September 30, 1998 and September 30, 1999. 7
Notes to Consolidated Condensed Financial Statements. 8
Item 2 - Management's Discussion and Analysis of
Condition and Results of Operations 9-15
Part II - Other Information 16
Signature 17
</TABLE>
Page 2
<PAGE> 3
PART I ITEM 1 - FINANCIAL STATEMENTS
<TABLE>
SECURITY BANC CORPORATION
CONSOLIDATED CONDENSED BALANCE SHEETS
(UNAUDITED)
<CAPTION>
Sept. 30 Dec. 31
1999 1998
---- ----
(in thousands)
<S> <C> <C>
ASSETS
Cash and due from banks $ 43,167 $ 34,052
Federal funds sold 5,100 21,350
-------- --------
TOTAL CASH AND CASH EQUIVALENT 48,267 55,402
-------- --------
Interest bearing deposits with other banks 1,560 2,700
Investments (Market Value $217,850 @9-30-99,
$167,365 @ 12-31-98) 219,379 167,324
Loans: Commercial and agricultural 313,990 285,958
Real estate and mortgage 254,307 252,609
Consumer 75,136 78,375
-------- --------
TOTAL LOANS 643,433 616,942
Less: Allowance for Loan Losses (6,829) (6,883)
-------- --------
NET LOANS 636,604 610,059
Premises and Equipment 8,973 9,224
Other Assets 43,109 38,791
-------- --------
TOTAL ASSETS $957,892 $883,500
======== ========
LIABILITIES
Non-interest bearing deposits $119,858 $131,285
Interest bearing demand deposits 134,667 148,462
Savings deposits 157,040 154,876
Time deposits, $100,000 and over 48,316 44,794
Other time deposits 221,589 229,436
-------- --------
TOTAL DEPOSITS 681,470 708,853
Fed funds purchased and securities sold
under agreement to repurchase 23,267 28,993
Federal Home Loan Bank Term Advances 127,820 22,816
Other liabilities 5,660 4,709
-------- --------
TOTAL LIABILITIES $838,217 $765,371
-------- --------
SHAREHOLDERS'S EQUITY
Common Stock (Par Value $1.5625) $ 19,799 $ 19,768
Shares authorized 18,000,000
Shares issued 12,671,332 - 1999
Surplus 22,293 22,084
Retained earnings 87,689 79,756
Accumulated other comprehensive income (5,695) (121)
Less: Treasury Stock, 521,905 shares, 1999 (4,411) (3,358)
-------- --------
TOTAL SHAREHOLDERS' EQUITY 119,675 118,129
-------- --------
TOTAL LIABILITIES &
SHAREHOLDER'S EQUITY $957,892 $883,500
======== ========
</TABLE>
See notes to Consolidated Condensed Financial Statements
Page 3
<PAGE> 4
PART 1 ITEM 1 - FINANCIAL STATEMENTS
<TABLE>
SECURITY BANC CORPORATION
CONSOLIDATED CONDENSED STATEMENT OF INCOME
(UNAUDITED)
<CAPTION>
Three Months Ended
Sept. 30 Sept. 30
1999 1998
---- ----
(in thousands except
per share data)
<S> <C> <C>
Interest Income $17,345 $16,172
Interest Expense 7,120 6,107
------- -------
NET INTEREST INCOME 10,225 10,065
Provision for loan losses 300 870
------- -------
NET INTEREST INCOME AFTER PROVISION FOR
LOAN LOSSES 9,925 9,195
OTHER OPERATING INCOME
Trust Income 471 435
Service charges on deposit accounts 823 798
Securities, Gains (Losses) 73 247
Other charges, rents and fees 816 764
------- -------
TOTAL OTHER OPERATING INCOME 2,183 2,244
OPERATING EXPENSES
Salaries and employee benefits 2,897 2,778
Equipment and occupancy expense 679 704
Other operating expense 2,172 2,288
------- -------
TOTAL OPERATING EXPENSE 5,748 5,770
INCOME BEFORE TAXES 6,360 5,669
Income taxes (See Note B) 2,092 1,971
------- -------
NET INCOME $ 4,268 $ 3,698
======= =======
Basic earnings per share $ .35 $ .30
Diluted earnings per share $ .35 $ .30
Cash dividends per share $ .13 $ .12
Weighted average shares outstanding 12,179,368 12,145,656
</TABLE>
See notes to Consolidated Condensed Financial Statements.
Page 4
<PAGE> 5
PART 1 ITEM 1 - FINANCIAL STATEMENTS
<TABLE>
SECURITY BANC CORPORATION
CONSOLIDATED CONDENSED STATEMENT OF INCOME
(UNAUDITED)
<CAPTION>
Nine Months Ended
Sept. 30 Sept. 30
1999 1998
---- ----
(in thousands except
per share data)
<S> <C> <C>
Interest Income $51,128 $47,894
Interest Expense 20,345 18,141
------- -------
NET INTEREST INCOME 30,783 29,753
Provision for loan losses 900 1,270
------- -------
NET INTEREST INCOME AFTER PROVISION FOR
LOAN LOSSES 29,883 28,483
OTHER OPERATING INCOME
Trust Income 1,409 1,221
Service charges on deposit accounts 2,374 2,357
Securities, Gains (Losses) 114 333
Other charges, rents and fees 2,314 2,239
------- -------
TOTAL OTHER OPERATING INCOME 6,211 6,150
OPERATING EXPENSES
Salaries and employee benefits 8,686 8,377
Equipment and occupancy expense 2,012 2,043
Other operating expense 6,539 6,813
------- -------
TOTAL OPERATING EXPENSE 17,237 17,233
INCOME BEFORE TAXES 18,857 17,400
Income taxes (See Note B) 6,175 5,981
------- -------
NET INCOME $12,682 $11,419
======= =======
Basic earnings per share $ 1.04 $ .94
Diluted earnings per share $ 1.04 $ .93
Cash dividends per share $ .39 $ .345
Weighted average shares outstanding 12,175,904 12,138,657
</TABLE>
See notes to Consolidated Condensed Financial Statements.
Page 5
<PAGE> 6
PART 1 ITEM 1 - FINANCIAL STATEMENTS
<TABLE>
SECURITY BANC CORPORATION
CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)
<CAPTION>
September 30 September 30
1999 1998
---- ----
(IN THOUSANDS)
--------------
<S> <C> <C>
Cash Flows from Operating Activities:
Net Income $ 12,682 $ 11,419
Adjustments to reconcile net income to net cash
provided by operating activities:
Depreciation 832 811
(Gain)/Loss on sale of the following:
Investment Securities available for sale (113) (333)
Other Assets (13) (27)
Provision for loan losses 900 1,270
Amortization and accretion, net (69) (341)
Amortization and core deposit intangible 502 506
Change in other operating assets and liabilities, net (11,507) (16,914)
-------- --------
Total Adjustments (9,468) (15,028)
-------- --------
NET CASH PROVIDED BY OPERATING ACTIVITIES $ 3,214 $ (3,609)
Cash Flows From Investing Activities:
Net decrease in interest bearing deposits with other banks 1,140 0
Proceeds from maturities and sales of Investment securities
available for sale 20,536 98,091
Proceeds from maturities of Investments held to maturity 2,068 8,859
Purchase of:
Investment securities available for sale (81,640) (94,430)
Investment securities held to maturity (1,425) (5,850)
Increase in loans (28,808) (42,326)
Proceeds from sale of other assets 11,997 15,797
Capital expenditures (544) (1,418)
Purchase of Insurance Policies (6) (1,876)
-------- --------
NET CASH USED IN INVESTING ACTIVITIES (76,682) (23,153)
Cash Flows from Financing Activities:
Net (decrease) increase in demand deposits, NOW accounts and
savings accounts (23,058) 9,064
Net decrease in certificates of deposit (4,325) (3,844)
Net increase (decrease) in short-term borrowed funds 14,278 (9,192)
Net Increase in other borrowed money 85,000 0
Net increase in treasury stock (1,053) (79)
Dividends paid (4,749) (4,188)
Proceeds from exercise of stock options 240 198
-------- --------
NET CASH PROVIDED BY FINANCING ACTIVITIES 66,333 (8,041)
Net decrease in cash and cash equivalents (7,135) (34,803)
Cash and cash equivalents at beginning of year 55,402 85,698
-------- --------
Cash and cash equivalents at September 30 $ 48,267 $ 50,895
</TABLE>
See Notes to Consolidated Financial Statements.
Page 6
<PAGE> 7
<TABLE>
SECURITY BANC CORORATION
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY (UNAUDITED)
<CAPTION>
Accumulated
Treasury Other
Common Retained Stock Comprehensive Comprehensive
(dollars in thousands, except per share amounts) Stock Surplus Earnings at Cost Income Income
===================================================================================================================================
<S> <C> <C> <C> <C> <C> <C>
BALANCE AT DECEMBER 31, 1997 $19,707 $21,831 $70,149 $(3,193) $ 242
Net Income 11,419 11,419
Other comprehensive income:
Net unrealized gains on securities available for sale
net of income taxes of $60 111 111
Total comprehensive income 11,530
======
Cash dividends on common shares ($.345 per share) (4,188)
Exercise of stock options 36 162
Purchase of Treasury Stock (79)
===================================================================================================================================
BALANCE AT September 30, 1998 19,743 21,993 77,380 (3,272) 353
===================================================================================================================================
BALANCE AT DECEMBER 31, 1998 19,768 22,084 79,756 (3,358) (121)
Net Income 12,682 12,682
Other comprehensive income:
Net unrealized (losses) on securities available for sale
net of income taxes of $3,001 (5,574) (5,574)
------
Total comprehensive income 7,108
======
Cash dividends on Common Shares ($.39 per share) (4,749)
Exercise of stock options 31 209
Purchase of treasury stock (1,053)
===================================================================================================================================
BALANCE AT September 30, 1999 19,799 22,293 87,689 (4,411) (5,695)
===================================================================================================================================
</TABLE>
See Notes to Consolidated Financial Statements (Unaudited)
Page 7
<PAGE> 8
SECURITY BANC CORPORATION
NOTES TO CONSOLIDATED CONDENSED
FINANCIAL STATEMENTS
(UNAUDITED)
NOTE A -- Preparation
In the opinion of management, the accompanying unaudited financial statements
contain all adjustments consisting of normal re-occurring items necessary to
present fairly the financial condition of the company as of September 30, 1999
and the results of operations and cash flows for the nine month periods ended
September 30, 1999 and September 30, 1998.
NOTE B - TAXES
The effective tax rate of 33% is lower than the statutory 35% because of
investments made in tax exempt municipal securities. The subsidiaries of
Security Banc Corporation have approximately $26,578,000 invested in tax exempt
municipal securities.
Page 8
<PAGE> 9
SECURITY BANC CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
The following is management's discussion and analysis of certain significant
factors which have affected the Registrant's financial condition and results of
operations during the periods included in the consolidated financial statements
enclosed with this filing.
From time to time, the Corporation may publish forward-looking statements
relating to such matters as anticipated financial performance, business
prospects, new banking and financial service products and similar matters. The
Private Securities Litigation Reform Act of 1995 provides a safe harbor for
forward-looking statements. In order to comply with the terms of the safe
harbor, Corporation notes that a variety of factors could cause its actual
results and experiences to differ materially from the anticipated results or
other expectations expressed in its forward-looking statements. These risks and
uncertainties include, with limitation, changes in interest rates, developments
in the economies served by the Corporation, changes in anticipated credit
quality trends and changes in accounting, tax or regulatory practices or
requirements.
ECONOMIC OUTLOOK
As the economy rolls into the final quarter of the millennium, the signs
continue to be positive. For the year, the gross domestic product (GDP) is
expected to increase 3.6% before drifting back to the 3% range in 2000.
Inflation and unemployment levels are expected to remain constant at 2.4% and
4.2% respectively. In addition to these economic measures, many others would
support the fact that the economy is strong.
The engine driving the GDP growth remains the consumer. On an annualized basis,
spending increased slightly over 10% in August while income increased by 6%.
Funding for the spending spree has come from increased debt and withdrawals from
cash reserves. Consumer's willingness to deplete cash reserves is attributed to
the strength of the stock market; the ability to continue borrowing is
attributed to the continued loosening of credit standards in the non-banking
sector. Overall the level of consumer debt held by banks is declining; finance
companies and credit unions are continuing to increase.
Corporate profits appear to be under stress. As a whole, it is expected that
corporate profits will increase by 7.8% in 1999 and only 5.3% in 2000. This
trend is caused by various factors; inability to pass on increased costs due to
competition, smaller gains in efficiencies and financial crisis in foreign
markets.
It seems logical that the economy will lose steam on its own as consumer debt
service levels reach unsustainable peaks. However, due to the continued growth
in the economy, the Federal Reserve has increased rates and currently has taken
the position that future rate hikes are likely.
On the local front, a thinning of margins and profits appears to be occurring.
Due to the extended drought and global effect on agricultural products, farmers
are expected to have continued financial concerns. Employment and income levels
continue to track national trends.
YEAR 2000 COMPLIANCE
Management formed, in July 1997, a "Year 2000 Committee" to initiate the process
of preparing its computer systems and applications for the Year 2000. The
process involves identifying and remediating data recognition problems in
computer systems and software and other operating equipment that could be caused
by the date change from December 31, 1999 to January 1, 2000.
The Year 2000 Committee has identified "Mission Critical" components for
Information Technology systems, Non-information Technology systems, and business
processes. Information Technology includes, for example, systems that service
loan and deposit customers. Non-information Technology systems include security
systems, elevators, utilities, and voice/data communications. An application,
system, or process is Mission Critical if it is vital to the successful
continuance of a core business activity.
Page 9
<PAGE> 10
The Corporation's progress towards meeting the Plan's goals for both Information
Technology systems and Non-information Technology systems, which follows a five
phase approach recommended by federal bank regulators, is as follows:
<TABLE>
<CAPTION>
PHASE COMPLETE DATE**
----- -------- ------
<S> <C> <C>
MISSION CRITICAL
Awareness 100% October, 1997
Assessment 100% February, 1998
Renovation 100% December, 1998
Testing/Validation 100% March 31, 1999
Implementation 100% September 30, 1999
</TABLE>
The Year 2000 Committee is working with significant customers, vendors, and
business counterparts to monitor the progress of their Year 2000 efforts,
Management believes it has an effective plan in place to resolve the Year 2000
issue in a timely manner and, thus far, activities have tracked in accordance
with the original plan. Management is in the process of modifying its existing
business continuity plans and is also developing contingency plans to address
potential risks in the event of Year 2000 failures, including non-compliance by
third parties. Despite Corporation's efforts to date to remediate affected
systems and develop contingency plans for potential risks, management has not
yet completed all activities associated with resolving its Year 2000 issues.
Management does not expect the year 2000 compliance expenses to be material to
the Company's future earnings. The Company expects its year 2000 date conversion
project to be completed on a timely basis.
**Date completed.
RESULTS OF OPERATIONS
Net income was $12,682,000 for the first nine months of 1999 compared to
$11,419,000 for the same period of 1998. Basic earnings per share were $1.04 for
the first nine months, a 11% increase over last year's $.94. Diluted earnings
per share were $1.04 for the first nine months, a 12% increase over last year's
$.93.
Total assets were $957,892,000 at September 30, 1999 compared to 1998's assets
of $841,086,000. For the first nine months of 1999, return on average equity was
14.10% and return on average assets was 1.78%.
Interest and fees on loans increased to $40,490, 000 for the nine months ended
September 30, 1999 compared to $39,501,000 for the nine months ending September
30, 1998. Average loans were $630,469,000 and $578,373,000 at September 30, 1999
and 1998 respectively, a 9% increase.
Income from securities increased to $9,835,000 from $6,137,000 for the nine
months ended September 30, 1999 and 1998 respectively. The average outstanding
for securities were $214,877,000 and $139,979,000 at September 30, 1999 and 1998
respectively, a 54% increase.
Interest income from Fed Funds sold and other interest bearing assets decreased
to $803,000 at September 30, 1999 compared to $2,256,000 for the nine months
ended September 30, 1998. The average outstanding for Fed Funds and interest
bearing deposits were $21,183,000 and $52,926,000 at September 30, 1999 and 1998
respectively, a 60% decrease.
Interest bearing liabilities average outstanding at September 30, 1999 were
$693,739,000 compared to $601,724,000 at September 30, 1998. Interest expense
increased to $20,345,000 at September 30, 1999 from $18,141,000 at September 30,
1998 a 12% increase.
Net interest income on a fully taxable equivalent basis for the first nine
months of 1999 was $31,316,000 compared to the $30,012,000 realized in the same
period of 1998.
Market value per share was $27.00 at September 30, 1999 as compared to $38.50 at
September 30, 1998. Book value per share was $9.85 at September 30, 1999 and
$9.56 at September 30, 1998. The efficiency ratio was 45% and 47% respectively
for September 30, 1999 and September 30, 1998.
Page 10
<PAGE> 11
PART 1 ITEM 2 (CONT'D.)
<TABLE>
ANALYSIS OF THE ALLOWANCE FOR LOAN LOSSES
<CAPTION>
For Period Ending September 30
(000's)
1999 1998
---- ----
<S> <C> <C>
Balance at beginning of period $ 6,883 $ 6,254
Charge-offs:
Domestic:
Commercial, financial and agriculture (489) (666)
Real estate -- construction 0 0
Real estate -- mortgage (19) (288)
Installment loans to individuals (746) (738)
Lease financing 0 0
------- -------
(1,254) (1,692)
Recoveries:
Domestic:
Commercial, financial and agriculture 30 823
Real estate -- construction 0 0
Real estate -- mortgage 7 69
Installment loans to individuals 226 248
Lease financing 0 0
------- -------
263 1,140
Net charge-offs (991) (552)
Other adjustments 37 0
Additions charged to operations 900 1,270
------- -------
Balance at end of period $ 6,829 $ 6,972
Ratio of net charge-offs during the period of average
loans outstanding during the period. (.16%) (.10%)
</TABLE>
Beginning in 1995, the Company adopted Financial Accounting Standards Board
Statement No. 114, "Accounting by Creditors for Impairment of a Loan". Under the
new standard, the allowance for credit losses related to loans that are
identified for evaluation in accordance with Statement 114 is based on
discounted cash flows using the loan's initial effective interest rate or the
fair value of the collateral for certain collateral dependent loans. Prior to
1995, the allowance for credit losses related to these loans was based on
undiscounted cash flows or the fair value of the collateral for collateral
dependent loans. The following table presents data concerning loans at risk at
the end of each period. (000s).
<TABLE>
<CAPTION>
December 31
September 30, ---------------------------------------
1999 1998 1997 1996 1995
---- ---- ---- ---- ----
<S> <C> <C> <C> <C> <C>
Non-accrual loans $3,550 $2,477 $3,417 $4,123 $2,772
Accruing loans past due
90 days or more 2,381 1,077 1,537 1,709 1,543
Restructured loans 313 317 333 0 0
Other real estate owned 1,732 1,772 258 256 0
</TABLE>
Total other operating income was $6,211,000 and $6,150,000 during the first nine
months of 1999 and 1998 respectively. Trust income increased 15%. There was a 1%
increase in service charges on deposits, and a 3% increase in other charges,
rents and fees. Total securities gains for the first nine months of 1999 were
$114,000 or $74,000 after tax. Total securities gains for the same period of
1998 were $333,000 or $216,000 after tax.
Page 11
<PAGE> 12
PART 1 ITEM 2 - PAGE 2
SECURITY BANC CORPORATION
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS (CONTINUED)
Total operating expenses increased $4,000 during the first nine months, .02%
over the similar period of 1998. Salaries, wages and employee benefits increased
4% over 1998. Equipment and net occupancy expenses during the first nine months
were $2,012,000 and $2,043,000 for 1999 and 1998 respectively, which reflects a
1.52% decrease. Other operating expenses decreased $274,000 compared to 1998.
The Corporation continues to look for opportunities to maximize Other Income and
reduce Other Expense, thus enhancing the efficiency ratio.
MATERIAL CHANGES IN FINANCIAL CONDITION
The material changes (5% or greater) on the consolidated condensed balance
sheets are:
Cash and due from Banks - (increase of 27%) As Y2K approaches, the Company
is ensuring that it has cash on hand to meet customers needs.
Federal Funds Sold - (decrease of 76%) Strong loan demand and increased
investing in securities has led to less investing in Fed funds.
Interest bearing deposits with other banks - (decrease of 42%) A time
deposit maturity has caused this decrease.
Investments - (increase of 31%) The subsidiaries of the Company have
purchased approximately $70,000,000 of GNMA's during the first 9 months of
1999.
Other Assets - (increase 11%) Interest earned not collected increased
$870,000. Deferred tax for FASB 115 increased $2,942,000.
Fed funds purchased and securities sold under agreement to repurchase -
(decrease of 20%) Repurchase agreements have decreased approximately
$7,765,000 since December 31, 1998.
FHLB Advances - (increase of 460%) FHLB advances have increased in order to
purchase securities and fund loans.
Other liabilities - (increase 20%) Interest payable has increased $236,000
from December, 1998. Accruals for other expenses have increased $969,000
since December, 1998.
Other Comprehensive Income - (decrease 4,607%) - FASB 115 requires that
securities available for sale be presented at market value. This comprises
the entire amount reported as other comprehensive income.
Treasury stock - (increase 31%) The company has repurchased shares of its
own stock in order to enhance shareholder value.
CAPITAL RESOURCES
The table below illustrates the Company's subsidiary banks regulatory
capital ratios at September 30, 1999 under the year end 1992 requirements:
(000s)
<TABLE>
<S> <C>
Tier 1 Capital $113,882
Tier 2 Capital 6,829
TOTAL QUALIFYING CAPITAL $120,711
Risk Adjusted Total Assets (including off balance exposures) $639,494
========
Tier 1 Risk-Based Capital Ratio 17.81%
Total Risk-Based Capital Ratio 18.88%
Tier 1 Leverage Ratio 11.86%
</TABLE>
LIQUIDITY
The subsidiaries of the Corporation Static Gap analysis is presented on
pages 13, 14, and 15.
Page 12
<PAGE> 13
<TABLE>
THIRD SAVINGS "NEXT FOUR QUARTERS"
ASSET/LIABILITY MANAGEMENT
STATIC GAP ANALYSIS (000S)
<CAPTION>
IMMEDIATELY
ADJUSTABLE END OF 12/99 END OF 3/00 END OF 6/00 END OF 9/00
RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE
------- ---- ------- ---- ------- ---- ------- ---- ------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Total Investment Securities 2,178 7.00% 0 0.00% 0 0.00% 309 6.27% 7 8.75%
Total Short Term Investment 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Net Loans 21,147 9.23% 16,169 8.51% 8,238 8.11% 9,822 7.97% 8,260 8.03%
Total Earning Assets 23,325 9.02% 16,169 8.51% 8,238 8.11% 10,131 7.91% 8,267 8.03%
Total Non-Earning Assets 338 9.88% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Assets 23,663 9.03% 16,169 8.51% 8,238 8.11% 10,131 7.91% 8,267 8.03%
Total Noninterest Bearing Deposits 0 0.00% 3,210 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Interest Bearing Deposits 1,791 5.25% 13,495 4.97% 10,598 4.80% 9,156 4.66% 16,443 5.03%
Total Deposits 1,791 5.25% 16,705 4.01% 10,598 4.80% 9,156 4.66% 16,443 5.03%
Total Other Interest Bearing Liabilities 0 0.00% 15,500 5.40% 229 7.40% 330 7.40% 3,000 6.25%
Total Other Liabilities 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Liabilities 1,791 5.25% 32,205 4.68% 10,827 4.85% 9,486 4.75% 19,443 5.22%
Total Equity Capital 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Liabilities and Capital 1,791 5.25% 32,205 4.68% 10,827 4.85% 9,486 4.75% 19,443 5.22%
Interval GAP 21,872 (16,036) (2,590) 645 (11,176)
Cumulative GAP 21,872 5,836 3,246 3,891 (7,284)
Interval GAP/Total Assets 11.82% (8.66%) (1.40%) 0.35% (6.04%)
Cumulative GAP/Total Assets 11.82% 3.15% 1.75% 2.10% (3.94%)
Interval GAP/Earning Assets 13.00% (7.74%) (1.56%) 0.39% (6.75%)
Cumulative GAP/Earning Assets 13.00% 5.26% 3.69% 4.08% (2.66%)
Interval Spread: Earning Assets 3.77% 3.31% 3.26% 3.16% 2.80%
Interval Spread: Total Assets 3.78% 3.83% 3.26% 3.16% 2.80%
</TABLE>
Page 13
<PAGE> 14
<TABLE>
CITIZENS NATIONAL "NEXT FOUR QUARTERS"
ASSET/LIABILITY MANAGEMENT
STATIC GAP ANALYSIS (000S)
<CAPTION>
IMMEDIATELY
ADJUSTABLE END OF 12/99 END OF 3/00 END OF 6/00 END OF 9/00
RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE
------- ---- ------- ---- ------- ---- ------- ---- ------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Total Investment Securities 6,500 5.76% 1,107 5.03% 3,500 5.81% 25 7.13% 10 7.10%
Total Short Term Investment 0 0.00% 500 5.13% 1,060 5.50% 0 0.00% 0 0.00%
Net Loans 13,058 9.30% 6,321 8.78% 10,301 7.91% 1,785 8.62% 6,156 7.86%
Total Earning Assets 19,558 8.12% 7,928 8.03% 14,861 7.24% 1,810 8.60% 6,166 7.86%
Total Non-Earning Assets 1,270 9.36% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Assets 20,828 8.20% 7,928 8.03% 14,861 7.24% 1,810 8.60% 6,166 7.86%
Total Noninterest Bearing Deposits 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Interest Bearing Deposits 0 0.00% 34,918 2.94% 9,447 4.76% 8,300 4.99% 35,556 3.54%
Total Deposits 0 0.00% 34,918 2.94% 9,447 4.76% 8,300 4.99% 35,556 3.54%
Total Other Interest Bearing Liabilities 1,430 5.64% 16 3.00% 0 0.00% 0 0.00% 0 0.00%
Total Other Liabilities 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Liabilities 1,430 5.64% 34,934 2.94% 9,447 4.76% 8,300 4.99% 35,556 3.54%
Total Equity Capital 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Liabilities and Capital 1,430 5.64% 34,934 2.94% 9,447 4.76% 8,300 4.99% 35,556 3.54%
Interval GAP 19,398 (27,006) 5,414 (6,490) (29,390)
Cumulative GAP 19,398 (7,608) (2,194) (8,684) (38,074)
Interval GAP/Total Assets 12.05% (16.78%) 3.36% (4.03%) (18.26%)
Cumulative GAP/Total Assets 12.05% (4.73%) (1.36%) (5.40%) (23.65%)
Interval GAP/Earning Assets 12.71% (19.09%) 3.83% (4.59%) (20.77%)
Cumulative GAP/Earning Assets 12.71% (6.38%) (2.55%) (7.14%) (27.91%)
Interval Spread: Earning Assets 2.55% 5.08% 2.48% 3.61% 4.32%
Interval Spread: Total Assets 2.56% 5.08% 2.48% 3.61% 4.32%
</TABLE>
Page 14
<PAGE> 15
<TABLE>
SECURITY NATIONAL "NEXT FOUR QUARTERS"
ASSET/LIABILITY MANAGEMENT
STATIC GAP ANALYSIS (000S)
<CAPTION>
IMMEDIATELY
ADJUSTABLE END OF 12/99 END OF 3/00 END OF 6/00 END OF 9/00
RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE RUNOFFS RATE
------- ---- ------- ---- ------- ---- ------- ---- ------- ----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Total Investment Securities 38 5.43% 1,775 6.05% 1,575 6.32% 1,500 6.44% 3,750 6.44%
Total Short Term Investment 11,550 5.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Net Loans 62,846 8.67% 38,739 8.82% 18,907 8.94% 20,518 8.50% 18,275 8.73%
Total Earning Assets 74,434 8.10% 40,514 8.70% 20,482 8.74% 22,018 8.36% 22,025 8.34%
Total Non-Earning Assets 1,941 9.30% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Assets 76,375 8.13% 40,514 8.70% 20,482 8.74% 22,018 8.36% 22,025 8.34%
Total Noninterest Bearing Deposits 0 0.00% 0 0.00% 0 0.00% 0 0.00% 9,500 0.00%
Total Interest Bearing Deposits 4,891 3.31% 73,118 3.38% 42,292 4.15% 26,407 4.74% 13,559 4.89%
Total Deposits 4,891 3.31% 73,118 3.38% 42,292 4.15% 26,407 4.74% 23,059 2.88%
Total Other Interest Bearing Liabilities 21,390 4.40% 0 0.00% 15,000 5.35% 0 0.00% 0 0.00%
Total Other Liabilities 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Liabilities 26,282 4.20% 73,118 3.38% 57,292 4.47% 26,407 4.74% 23,059 2.88%
Total Equity Capital 0 0.00% 0 0.00% 0 0.00% 0 0.00% 0 0.00%
Total Liabilities and Capital 26,282 4.20% 73,118 3.38% 57,292 4.47% 26,407 4.74% 23,059 2.28%
Interval GAP 50,093 (32,604) (36,810) (4,389) (1,034)
Cumulative GAP 50,093 17,489 (19,321) (23,710) (24,744)
Interval GAP/Total Assets 8.07% (5.25%) (5.93%) (0.71%) (0.17%)
Cumulative GAP/Total Assets 8.07% 2.82% (3.11%) (3.82%) (3.99%)
Interval GAP/ Earning Assets 8.59% (5.78%) (6.53%) (0.78%) 1.50%
Cumulative GAP/Earning Assets 8.59% 2.80% (3.73%) (4.50%) (3.00%)
Interval Spread: Earning Assets 3.81% 5.32% 4.27% 3.62% 3.45%
Interval Spread: Total Assets 3.94% 5.32% 4.27% 3.62% 5.47%
</TABLE>
Page 15
<PAGE> 16
<TABLE>
SECURITY BANC CORPORATION
PART II - OTHER INFORMATION
<S> <C> <C>
ITEM 1 Legal Proceedings Inapplicable
ITEM 2 Changes in Securities Inapplicable
ITEM 3 Defaults upon Senior Securities Inapplicable
ITEM 4 Submission of Matters to a Vote of Security Holders Inapplicable
ITEM 5 Other Information Inapplicable
ITEM 6. Exhibits and Reports on Form 8-K 27 - Financial Data Schedule as required
under Article 9 of Regulation S-X. No
reports on Form 8K have been filed during
the quarter for which this report is filed.
</TABLE>
Page 16
<PAGE> 17
SECURITY BANC CORPORATION
SIGNATURE
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.
SECURITY BANC CORPORATION
By /s/Thomas L. Miller
------------------------------
Thomas L. Miller
Vice President/Controller
By /s/J. William Stapleton
------------------------------
J. William Stapleton
Executive Vice President/CFO
November 10 , 1999
Page 17
<TABLE> <S> <C>
<ARTICLE> 9
<MULTIPLIER> 1,000
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1999
<PERIOD-START> JAN-01-1999
<PERIOD-END> SEP-30-1999
<CASH> 43,167
<INT-BEARING-DEPOSITS> 1,560
<FED-FUNDS-SOLD> 5,100
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 190,882
<INVESTMENTS-CARRYING> 28,496
<INVESTMENTS-MARKET> 26,968
<LOANS> 643,443
<ALLOWANCE> 6,829
<TOTAL-ASSETS> 957,892
<DEPOSITS> 681,470
<SHORT-TERM> 57,097
<LIABILITIES-OTHER> 5,470
<LONG-TERM> 93,990
0
0
<COMMON> 19,799
<OTHER-SE> 99,876
<TOTAL-LIABILITIES-AND-EQUITY> 957,892
<INTEREST-LOAN> 40,490
<INTEREST-INVEST> 9,835
<INTEREST-OTHER> 803
<INTEREST-TOTAL> 51,128
<INTEREST-DEPOSIT> 15,896
<INTEREST-EXPENSE> 4,449
<INTEREST-INCOME-NET> 30,783
<LOAN-LOSSES> 900
<SECURITIES-GAINS> 114
<EXPENSE-OTHER> 17,237
<INCOME-PRETAX> 18,857
<INCOME-PRE-EXTRAORDINARY> 18,857
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 12,682
<EPS-BASIC> 1.04
<EPS-DILUTED> 1.04
<YIELD-ACTUAL> 7.96
<LOANS-NON> 3,550
<LOANS-PAST> 2,381
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 5,657
<ALLOWANCE-OPEN> 6,883
<CHARGE-OFFS> 1,254
<RECOVERIES> 263
<ALLOWANCE-CLOSE> 6,829
<ALLOWANCE-DOMESTIC> 3,874
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 2,955
</TABLE>
