INTERSTATE JOHNSON LANE INC
10-Q, 1994-02-14
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: FIRST REPUBLIC BANCORP INC, SC 13G/A, 1994-02-14
Next: WESTWOOD ONE INC /DE/, SC 13D, 1994-02-14




          UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                      WASHINGTON, D.C.  20549
 
                           FORM 10-Q

(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
    SECURITIES EXCHANGE ACT OF 1934

    For the quarterly period ended December 31, 1993

                         OR

[  ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
     SECURITIES EXCHANGE ACT OF 1934

     For the transition period from _______________ to _______________

            Commission file number 1-8952

                  INTERSTATE/JOHNSON LANE, INC.
       (Exact name of Registrant as specified in its charter)

                           Delaware
     (State or other jurisdiction of incorporation or organization)

                          56-1470946
             (I.R.S. Employer Identification No.)

   Interstate Tower, P.O. Box 1012, Charlotte, North Carolina 28201-1012
         (Address of principal executive offices, zip code)

                       (704) 379-9000
         (Registrant's telephone number, including area code)

     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 shorter period that the registrant 
was requried to file such reports), and (2) has been subject to such filing 
requirements for the past 90 days.

Yes  X    No

     Indicate the number of shares outstanding of each of the issuer's classes 
of common stock, as of the latest practicable date.

     Class                                    Outstanding at January 31, 1994
(Common stock, $.20 par value)                          6,631,266



<PAGE>



            INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES

                            Index

                                                                  Page Number

Part I. Financial Information

     Item 1. Financial Statements

             Condensed Consolidated Statements of
             Financial Condition--December 31, 1993 and
             September 30, 1993                                         3

             Condensed Consolidated Statements of
             Operations--Three Months Ended 
             December 31, 1993 and 1992                                 4

             Condensed Consolidated Statements of
             Cash Flows--Three Months Ended
             December 31, 1993 and 1992                                 5

             Notes to Condensed Consolidated Financial
             Statements                                                 6

     Item 2. Management's Discussion and Analysis of
             Financial Condition and Results of Operations             10


Part II.Other Information

     Item 1. Legal Proceedings                                          13

     Item 6. Exhibits and Reports on Form 8-K                           13




<PAGE>



           INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
       CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                             (Unaudited)

                                                   (All dollars in thousands)

                                                  December 31,    September 30,
                                                      1993             1993

Assets
Cash and short-term investments                     $11,271         $20,393 
Cash and securities segregated for  
   regulatory purposes                              129,246         117,666 
Receivables under securities repurchase agreements  191,876         254,686 
Receivables:
  Customers                                         157,367         155,582 
  Brokers, dealers and clearing agencies             29,130          17,244 
  Other                                               6,253           5,447 
Securities owned, at market                          76,478          58,755 
Land, buildings, and improvements, net               12,860          13,285 
Office facilities and equipment, net                  5,454           5,568 
Goodwill and intangible assets                       14,738          14,889 
Other assets                                         13,951          10,895 
                                                   $648,624        $674,410 

Liabilities and Shareholders' Equity
Short-term borrowings:
  Checks payable                                    $15,276         $13,273 
  Bank loans                                                          2,288 
  Financing repurchase agreements                    21,482  
Payables under securities repurchase agreements     175,444         241,205 
Payables:
  Customers                                         271,849         248,266 
  Brokers and dealers                                 8,134          15,115 
  Income taxes                                        2,552           3,952 
  Other                                               9,026           8,928 
Accrued compensation and benefits                     9,454          15,887 
Securities sold but not yet purchased, at market     20,578          16,744 
Notes payable                                         8,797           9,308 
Other liabilities and accrued expenses               18,098          16,882 
                                                    560,690         591,848 
Minority interest                                       200             200 
Subordinated debt                                    21,999          21,999 
Shareholders' equity:
              Common stock                            1,377           1,377 
              Additional paid-in-capital             31,263          31,532 
              Retained earnings                      35,150          29,532 
                                                     67,790          62,441 
              Less:  treasury stock, at cost         (2,055)         (2,078)
                    Total shareholders' equity       65,735          60,363 
                                                   $648,624        $674,410 


     The accompanying notes are an integral part of the condensed 
               consolidated financial statements.



<PAGE>


           INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
             For the Three Months Ended December 31,
                         (Unaudited)

                                                    (All dollars in thousands)

                                                         1993          1992
Revenues:
   Commissions and sales credits                        $31,094       $24,293 
   Trading gains, net                                     2,132         2,514 
   Investment banking and underwriting                    1,003         1,090 
   Asset management and advisory                          1,346         1,140 
   Interest                                               5,370         4,959 
   Other                                                  1,769         1,503 
Total revenues                                           42,714        35,499 
   Interest expense                                       3,436         3,527 
Net revenues                                             39,278        31,972 
Expenses:
   Compensation and benefits                             23,670        18,970 
   Occupancy                                              2,010         1,934 
   Communications and data processing                     3,060         2,714 
   Execution, clearance and depository                      968           729 
   Promotion and development                              1,152           930 
   Office supplies and postage                              843           762 
   Other operating expenses                               3,326         2,421 
Total expenses                                           35,029        28,460 
Income before income taxes, extraordinary 
 item and cumulative effect of a change 
 in accounting principle                                  4,249         3,512 
Income tax expense                                        1,690         1,445 
Income before extraordinary item and 
 cumulative effect of a change in
 accounting principle                                     2,559         2,067 
  Extraordinary item: 
   Reduction of income taxes arising
    from carryforward of prior years'
    operating losses                                                      967 
   Cumulative effect of a change in 
    accounting principle (Note 5)                         3,059  
Net income                                               $5,618        $3,034 
Primary earnings per share:
    Income before extraordinary item and
     cumulative effect of a change in
     accounting principle                                 $0.39         $0.31
    Extraordinary item                                                   0.14
    Cumulative effect of a change in
     accounting principle (Note 5)                         0.46 
    Net income                                            $0.85         $0.45
Fully diluted earnings per share:
    Income before extraordinary item and
     cumulative effect of change in
     accounting principle                                 $0.36         $0.29
    Extraordinary item                                                   0.11
    Cumulative effect of a change in
     accounting principle (Note 5)                         0.38 
    Net income                                            $0.74         $0.40 
Weighted average shares:
    Primary                                           6,638,798     6,777,011 
    Fully diluted                                     7,995,112     8,184,481 


     The accompanying notes are an integral part of the condensed 
                consolidated financial statements.



<PAGE>

              INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
              CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                For the three months ended December 31,
                           (Unaudited)

                                                     (All dollars in thousands)

                                                           1993          1992

Cash flows from operating activities:
Net income                                                    $5,618    $3,034 
Adjustments to reconcile net income to cash provided
 (used) by operating activities:
 Depreciation and amortization                                   774       841 
 Provision for real estate charges                               850       250 
 Other non-cash items                                            444       668 
 Cash and  securities segregated for
  regulatory purposes                                        (11,581)   (4,505)
 Receivables under repurchase agreements, net                 (2,951)   (5,701)
 Net payables to customers                                    21,799     4,931 
 Net receivables from brokers, dealers and clearing agencies (18,867)   (5,045)
 Other receivables                                              (805)    1,578 
 Securities owned, net                                       (13,889)   15,576 
 Other assets                                                 (3,094)   (1,417)
 Income taxes payable                                         (1,400)       97 
 Accrued compensation and benefits                            (3,919)   (3,586)
 Other liabilities and accrued expenses                       (2,196)     (534)
                                                             (34,835)    3,153 
          Cash (used) provided by operating activities       (29,217)    6,187 

Cash flows from financing activities:
Proceeds from (repayment of ): 
 Short-term bank borrowings                                     (285)   (6,457)
 Borrowings under financing repurchase agreements             21,482    (2,152)
 Notes payable                                                  (512)    1,183 
Proceeds from issuance of common stock                            98       711 
Purchase of treasury stock                                      (519)     (431)

          Cash provided (used) by financing activities        20,264    (7,146)

Cash flows from investing activities:
Capital expenditures                                            (169)     (327)
          Cash used by investing activities                     (169)     (327)

Net decrease in cash                                          (9,122)   (1,286)
Cash at beginning of period                                   20,393     9,104 
Cash at end of period                                        $11,271    $7,818 
Cash paid during the quarter for:
 Interest                                                     $2,972    $3,595 
 Income taxes                                                 $3,168      $473 
Non-cash financing activity:
 Cumulative effect of a change in accounting principle        $3,059  
 Settlement of ESOP liability with treasury stock                         $325 

       The accompanying notes are an integral part of the condensed 
               consolidated financial statements.



<PAGE>



          INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                          (Unaudited)


1. Basis of Presentation:

The interim financial statements are unaudited; however, such information 
reflects all normal recurring adjustments which, in the opinion of management, 
are necessary for a fair presentation of the results for the period.  The 
nature of the Company's business is such that the results of any interim period
are not necessarily indicative of results for a full fiscal year.


2. Net Capital Requirements:

As a registered broker-dealer and member of the New York Stock Exchange, 
Interstate/Johnson Lane Corporation ("IJL"), the principal operating 
subsidiary of the Company, is subject to the Securities and Exchange 
Commission's uniform net capital rule.  IJL has elected to operate under the 
alternative method of the rule, which prohibits a broker-dealer from 
engaging in any transactions when its "net capital" is less than 2% of its 
"aggregate debit balances" arising from customer transactions, as these terms 
are defined in the rule. The Exchange may also impose business restrictions on 
a member firm if its net capital falls below 5% of its aggregate debit 
balances.  IJL is also subject to the Commodity Futures Trading Commission 
minimum net capital requirement.

At December 31, 1993, IJL's net capital was 20.7% of its aggregate debit 
balances and approximately $32.2 million in excess of its minimum regulatory 
requirements.


3. Commitments and Contingencies:

Leases for office space and equipment are accounted for as operating leases.  
Approximate minimum rental commitments under noncancelable leases, some of 
which contain escalation clauses and renewal options, are as follows:

                                                        Millions

  For the nine months ended September 30, 1994            $6.7

  For the fiscal year ended September 30,
                 1995                                      8.3
                 1996                                      6.0
                 1997                                      4.6
                 1998                                      4.0
                 Thereafter                                8.3
                                                         $37.9



<PAGE>



              INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                            (Unaudited)


3. Commitments and Contingencies, continued:

In connection with its involvement as a general partner and/or placement agent 
of various real estate limited partnerships, the Company has guaranteed 
certain obligations of limited partners and, with others, has jointly or 
severally guaranteed mortgage loan obligations of some of the partnerships.  
At December 31, 1993, contingent liabilities under these obligations 
amounted to approximately $1.4 million in the aggregate.

Of a $20 million irrevocable letter of credit available, the amount outstanding
at December 31, 1993 under this facility was $6.5 million.


4. Legal Proceedings:

IJL is a defendant, or otherwise has possible exposure, in various legal 
actions arising out of its activities as a broker-dealer, underwriter, or 
employer.  Several of these actions, including some class actions, claim 
substantial or unspecified damages which could be material.  While predicting 
the outcome of litigation is inherently very difficult, and the ultimate 
resolution and impact on operating results cannot reliably be determined, 
management is of the opinion, based upon its understanding of the facts and 
the advice of legal counsel, that resolution of these actions will not have a 
material adverse effect on the Company's consolidated financial condition.

IJL as managing underwriter for common stock offerings of Del-Val Financial 
Corporation, is a defendant in a consolidated class action seeking damages 
estimated to potentially exceed $40 million from all defendants.  No opinion 
can be formed at this time concerning the outcome of this litigation.


5. Income Taxes:

Effective October 1, 1993, the Company changed its method of accounting for 
income taxes from the deferred method to the liability method as required by 
Financial Accounting Standards Board Statement No. 109, "Accounting for Income 
Taxes".  As permitted under the new rules, prior years' financial statements 
have not been restated.  The cumulative effect of adopting Statement 109 as of 
October 1, 1993 was to increase net income by approximately $3.1 million for 
the three months ended December 31, 1993.

Deferred income taxes reflect the net tax effects of temporary differences 
between the carrying amounts of assets and liabilities for financial reporting 
purposes and the amounts used for income tax purposes.  Net deferred tax 
assets of $4,841,000 at December 31, 1993 were comprised of the following:


<PAGE>



          INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                          (Unaudited)



5. Income Taxes, continued:

    Deferred tax assets attributable to:
      Deferred compensation and other benefits
        not currently deductible                             $1,744
      Other accruals not currently deductible                 2,732
      Tax credits awaiting utilization                        2,007
      Other                                                      45
             Total deferred tax assets                        6,528

    Deferred tax liabilities attributable to:
      Carrying value of partnership investments               1,687
    Net deferred tax assets                                  $4,841


6. Financial Instruments with Off-Balance-Sheet Risk:

IJL's business activities involve the execution, settlement and financing of 
securities transactions generating accounts receivable, and thus may expose 
IJL to financial risk in the event a customer or other counterparty is unable 
to fulfill its contractual obligations.  For example, IJL may be required to 
liquidate a customer's margin loan collateral at prevailing market prices which
may not totally satisfy his obligations.  IJL controls this risk by revaluing 
collateral at current prices, monitoring compliance with applicable credit 
limits and industry regulations, and requiring the posting of additional 
collateral when appropriate.

Obligations arising from financial instruments sold short in connection with 
its normal trading activities expose IJL to off-balance-sheet risk in the 
event market prices increase, since it may be obligated to repurchase those 
positions at a greater price.  IJL's short selling primarily involves debt 
securities, which are typically less volatile than equities or options.

Forward and futures contracts provide for the seller agreeing to make 
delivery of securities or other instruments at a specified future date and 
price.  Risk arises from the potential inability of counterparties to honor 
contract terms, and from changes in values of the underlying instruments.  At 
December 31, 1993, IJL's commitments included forward purchase and sale 
contracts involving mortgage-backed securities with long market values of 
approximately $62.3 million and short market values of approximately $60.4 
million and futures purchase and sale contracts with long market values of 
approximately $6 million and short values of $10.5 million.



<PAGE>



            INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             (Unaudited)



6. Financial Instruments with Off-Balance-Sheet Risk, continued:


IJL enters into repurchase agreements, whereby it lends money by purchasing 
U.S. government/agency or mortgage-backed securities from customers or dealers 
with an agreement to resell them to the same customers or dealers at a later 
date.  Such loans are collateralized by the underlying securities, which may 
be converted into cash at IJL's option.  It is IJL's policy to take delivery 
of such underlying collateral in its custodial account.  In addition, it 
monitors the market value of the collateral underlying each such receivable, 
and issues margin calls as necessary according to the creditworthiness of the 
borrower.  Approximately 93% of all receivables under securities repurchase 
agreements at December 31, 1993 were from three counterparties.



<PAGE>



              INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF
               FINANCIAL CONDITION AND RESULTS OF OPERATIONS


General Business Environment

The Company's principal activities -- securities brokerage for individual 
(retail) and institutional investors, market-making in equity and fixed-income 
securities, investment management and advisory services -- are highly 
competitive.  Strategic alliances between investment firms and commercial 
banks, insurance companies, and other financial services entities have 
intensified this competition.  Many of the Company's revenue sources are 
sensitive to marketplace trading volumes and to interest rate conditions, 
which can be volatile.

It is not yet clear how the economy and the investment community will 
ultimately react to recent federal legislation dealing with the budget 
deficit and to prospective proposals on health care and other important 
economic and social issues.  The ultimate outcome of congressional hearings on 
payment for order flow and on disclosure requirements for institutions using 
"soft dollars" to pay for research services, the latter a significant source 
of the Company's profits, could also have a dampening effect on operating 
results.

During the past three years, the Company has undertaken a major commitment to 
build its retail sales force by recruiting and training individuals without 
securities industry experience.  As a result, approximately 30% of the 
Company's retail account executives consist of individuals with less than three
years' experience.  While this condition may bode well for the future, any 
near-term slowdown in individual investor activity could severely impact the 
production output of a less seasoned sales force.

The Company's trading inventories include positions in taxable and non-taxable 
debt securities which have greater risks than positions in investment grade 
securities.  While these positions are required to be valued at "market", 
there is a thinly traded market for such securities; quotes are generally 
available from a limited number of dealers, and may not represent firm bids or 
offers.  The average inventory of these securities during the three months 
ended December 31, 1993, was $9.3 million.  As of that same date, such 
holdings represented $12.5 million, or 16.4%, of all securities owned by the 
Company, with $3.8 million related to one issuer.


Liquidity and Capital Resources

Aggregate cash flows decreased by $9.1 million during the quarter.  Operating 
activities and capital expenditures consumed $29.4 million of cash, net of 
$7.7 million provided by net income adjusted for depreciation and non-cash 
charges.  As a result, financing sources were utilized to provide $20.3 
million of cash.


<PAGE>




           INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
              MANAGEMENT'S DISCUSSION AND ANALYSIS OF
        FINANCIAL CONDITION AND RESULTS OF OPERATIONS, continued


Liquidity and Capital Resources, continued

The Company's permanent capital consists of its shareholders' equity and 
subordinated debt.  Day-to-day financing requirements are primarily influenced 
by the level of securities inventories, net receivables from customers and 
broker-dealers, and net receivables under repurchase agreements.  Significant 
cash requirements could also occur in connection with payments under deferred 
compensation plans, repurchase of the Company's common stock and/or 
convertible debentures, payment of dividends, and litigation settlements 
arising from normal business operations.

At December 31, 1993, the Company had $115 million of unused call loan 
financing available.  In addition, the Company maintains significant credit 
lines for repurchase agreements with other financial institutions and has 
financed its customer receivables with customer payables for many years.  
Management believes that these resources, together with the Company's 
permanent capital base and funds provided by operations, will satisfy normal 
financing needs for the foreseeable future.  The Company's broker-dealer 
subsidiary, Interstate/Johnson Lane Corporation ("IJL"), is subject to 
liquidity and capital requirements of the Securities and Exchange Commission, 
Commodity Futures Trading Commission, and The New York Stock Exchange, and has 
consistently operated well in excess of the minimum requirements.  At 
December 31, 1993, IJL had net capital of $35.6 million, "excess net capital" 
of approximately $32.2 million, and a net capital ratio of 20.7%.


Results of Operations

For the three months ended December 31, 1993, net revenues increased $7.3 
million, or 23%, from the previous year, while expenses, other than interest, 
increased $6.6 million, or 23%.  Operating income of  $2.6 million was up 
$500,000 from the same period last year and was augmented by a $3.1 million 
credit from the cumulative effect of a change in accounting principle, pushing 
net income up to $5.6 million, or $.85 per share.

Overall, commissions and sales credits increased by about $6.8 million, or 
28% from the same three-month period of a year ago.  This increase represented 
gains of 45.2% and 18.8% for the institutional and retail sectors, 
respectively.  Institutional clients participated heavily in mortgage-backed 
securities and in the secondary and new issues markets for equities.  Retail 
customers aggressively invested in OTC stocks, equity underwritings, 
mortgage-backed securities and annuities throughout the period.

The $400,000 decrease in net trading profits during the quarter was primarily 
attributable to transactions in tax-exempt securities (down 73%) and corporate 
fixed-income securities (down 93%), offset to some extent by increased 
revenues from government and mortgage-backed securities transactions.  Asset 
management and advisory revenues increased by $200,000 or 18%, due to the 
continued growth of "wrap fees" paid by retail customers in lieu of 
transaction-based commissions.


<PAGE>



              INTERSTATE/JOHNSON LANE, INC. AND SUBSIDIARIES
                 MANAGEMENT'S DISCUSSION AND ANALYSIS OF
         FINANCIAL CONDITION AND RESULTS OF OPERATIONS, continued


Results of Operations, continued

Other revenues increased by about $260,000, or 18% during the quarter.  The 
gain was the result of increases in real estate management fees, money fund 
service fees and revenue related to the sale of the management rights to a 
mutual fund.

Interest revenues for the quarter increased $400,000 or 8%, while expenses 
declined $100,000 (13%) when compared to the same quarter of a year ago.  
A 25% increase in margin interest resulted from a higher level of margin 
loans; the decreased interest expense is attributable to lower rates paid on 
customer credit balances and a decline in average bank loans outstanding.

Overall compensation and benefit costs increased by about $4.7 million, or 
25%, from last year, consisting largely of an increase in variable sales force 
compensation of $3.9 million, which correlated to the increase in overall 
commission revenues.  Execution and clearance expenses, as well as data 
processing costs, increased 13% from the prior year, the latter due primarily 
to higher transaction volumes applied to the variable pricing structures of 
the Company's outsourcing arrangements.  Promotional and development costs 
increased 24% from the prior year in connection with the successful effort to 
build revenues.  Other operating expenses rose approximately $800,000, 
largely as a result of increased provisions for declines in certain asset 
valuations and for other contingencies.


<PAGE>



                   PART II. OTHER INFORMATION



Item 1. Legal Proceedings

IJL is a defendant, or otherwise has possible exposure, in various legal 
actions arising out of its activities as a broker-dealer, underwriter, or 
employer.  Several of these actions, including some class actions, claim 
substantial or unspecified damages which could be material.  While predicting 
the outcome of litigation is inherently very difficult, and the ultimate 
resolution and impact on operating results cannot reliably be determined, 
management is of the opinion, based upon its understanding of the facts and 
the advice of legal counsel, that resolution of these actions will not 
have a material adverse effect on the Company's consolidated financial 
condition.

IJL as managing underwriter for common stock offerings of Del-Val Financial 
Corporation, is a defendant in a consolidated class action seeking damages 
estimated to potentially exceed $40 million from all defendants.  No opinion 
can be formed at this time concerning the outcome of this litigation.


Item 6. Exhibits and Reports on Form 8-K

     (a) Exhibits

          Designation of Exhibit                                Sequential
             in this Report              Description            Page Number
            
                 11                  Statement Regarding
                                     Computation of Per
                                       Share Earnings                15

     (b) Reports on Form 8-K

         There were no reports on Form 8-K filed for the three months ended 
         December 31, 1993.




<PAGE>





                        INTERSTATE/JOHNSON LANE, INC.
                       AND CONSOLIDATED SUBSIDIARIES


                                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.



                                                INTERSTATE/JOHNSON LANE, INC.
                                                       Registrant


Signature                                Title                     Date



_________________________       Vice President - Finance
    Edward C. Ruff              and Treasurer (Principal
                                Financial Officer)            February 14, 1994




_________________________       Assistant Vice President
 C. Fred Wagstaff, III          (Principal Accounting
                                Officer)                      February 14, 1994






                                                            Exhibit 11

        STATEMENT REGARDING COMPUTATION OF PER SHARE EARNINGS


<TABLE>
<CAPTION>


                                                                   Three Months [ZW]
Ended
                                                                       December [ZW]
31,

Net income per share was computed as follows:                        [ZW]
1993        1992

    <S>                                                               [ZW]
<C>         <C>

Primary:
1) Income before extraordinary item and cumulative
    effect of a change in accounting principle                   $2,558,634    [ZW]
$2,067,073
   Extraordinary [ZW]
item                                                             967,000
   Cumulative effect of a change in accounting principle          3,059,000 
   Net income                                                    $5,617,634    [ZW]
$3,034,073

2) Weighted average shares outstanding                            6,638,798     [ZW]
6,777,011
3) Incremental shares under stock options
    computed under the treasury stock method
    using the average market price of
    issuer's stock during the periods                               [ZW]
166,033       184,652
4) Weighted average shares and common
    equivalent shares outstanding                                 6,798,831     [ZW]
6,961,663
5) Weighted average shares outstanding
    which were used for calculation                               6,638,798(A)  [ZW]
6,777,011(A)
6) Income per share before extraordinary item
    (item 1 divided by item 5) and cumulative effect                  [ZW]
$0.39         $0.31
    of a change in accounting principle
   Extraordinary item per [ZW]
share                                                      0.14
   Cumulative effect of  a change in accounting principle per share    0.46
   Net income per share                                               [ZW]
$0.85         $0.45

Fully Diluted:
1) Unadjusted income before extraordinary item and
    cumulative effect of a change in accounting principle        $2,558,634    [ZW]
$2,067,073
2) Interest on convertible subordinated
    debentures, net of tax effect                                   [ZW]
268,525       268,525 
3) Adjusted income before extraordinary item and
    cumulative effect of a change in accounting principle        $2,827,159    [ZW]
$2,335,598 
   Extraordinary [ZW]
item                                                             967,000 
   Cumulative effect of a change in accounting principle          3,059,000 
   Adjusted net income                                           $5,886,159    [ZW]
$3,302,598 
4) Weighted average shares outstanding                            6,638,798     [ZW]
6,777,011 

5) Incremental shares under stock options
    computed under the treasury stock method
    using the higher of the average or ending
    market price of issuer's stock at the end
    of the periods                                                  [ZW]
173,272       224,428 
6) Incremental shares relating to
    convertible subordinated debentures                           1,183,042     [ZW]
1,183,481 
7) Weighted average shares and common
    equivalent shares outstanding                                 7,995,112     [ZW]
8,184,920 

8) Income per share before extraordinary item (item 3
    divided by item 7) and cumulative effect of a change
    in accounting principle                                           [ZW]
$0.36         $0.29
   Extraordinary item per [ZW]
share                                                      0.11
   Cumulative effect of change in accounting principle                 0.38
   Net income per share                                               [ZW]
$0.74         $0.40


(A) Dilutive effect of common equivalent shares not included since dilution is [ZW]
less than 3%.

</TABLE>






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission