SURETY CAPITAL CORP /DE/
10QSB, 2000-11-14
NATIONAL COMMERCIAL BANKS
Previous: SENSORY SCIENCE CORP, 10-Q, EX-99.1, 2000-11-14
Next: SURETY CAPITAL CORP /DE/, 10QSB, EX-27, 2000-11-14



<PAGE>

                                  FORM 10-QSB


                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D. C.  20549



Mark One

[X]  QUARTERLY REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
     OF 1934 FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2000, OR

[ ]  TRANSITION REPORT UNDER SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT
     OF 1934 FOR THE TRANSITION PERIOD FROM _____________ TO _____________.

Commission file number 33-1983


                          SURETY CAPITAL CORPORATION
       (Exact name of small business issuer as specified in its charter)



                  Delaware                              75-2065607
      (State or other jurisdiction of                 (IRS Employer
      incorporation or organization)               Identification Number)


                 1501 Summit Avenue, Fort Worth, Texas  76102
                   (Address of principal executive offices)


                                 817-335-5955
                          (Issuer's telephone number)



Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the past 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
    ------      _______


Common stock outstanding on November 9, 2000:  5,895,235 shares
<PAGE>

                          SURETY CAPITAL CORPORATION


                                     INDEX

<TABLE>

<S>        <C>                                                                                                   <C>
PART I  -  FINANCIAL INFORMATION                                                                                 Page No.
                                                                                                                 --------
Item 1        Financial Statements (Unaudited)

              Consolidated Balance Sheets                                                                            3

              Consolidated Statements of Operations                                                                  4

              Consolidated Statements of Comprehensive Income                                                        5

              Condensed Consolidated Statements of Changes in Shareholders' Equity                                   6

              Condensed Consolidated Statements of Cash Flows                                                        7

              Notes to Consolidated Financial Statements                                                             8

Item 2        Management's Discussion and Analysis of Financial Condition and Results
              of Operations                                                                                         13


PART II  -  OTHER INFORMATION

Item 1        Legal Proceedings                                                                                     20

Item 2        Changes in Securities and Use of Proceeds                                                             20

Item 3        Defaults Upon Senior Securities                                                                       21

Item 4        Submission of Matters to a Vote of Security Holders                                                   21

Item 5        Other Information                                                                                     21

Item 6        Exhibits and Reports on Form 8-K                                                                      21
</TABLE>

                                       2
<PAGE>

                          SURETY CAPITAL CORPORATION
                          CONSOLIDATED BALANCE SHEETS
                                  (Unaudited)

<TABLE>
<S>                                                                      <C>                   <C>
                                                                         September 30,         December 31,
                                                                              2000                  1999
                                                                         ------------          ------------
Assets:
     Cash and due from banks                                             $  2,605,754          $  5,416,633
     Federal funds sold                                                     7,730,278             4,334,595
                                                                         ------------          ------------
       Total cash and cash equivalents                                     10,336,032             9,751,228
     Interest-bearing time deposits in other financial institutions            26,193                25,000
     Securities available for sale, at fair value                          12,715,063            12,480,492
     Loans, net                                                            58,995,505            65,772,554
     Premises and equipment, net                                            5,862,144             6,295,302
     Accrued interest receivable                                              622,248               514,453
     Other real estate and repossessed assets                                 959,890               825,245
     Goodwill, net                                                          5,104,547             5,432,346
     Other assets                                                           1,856,562             3,097,313
                                                                         ------------          ------------
        Total assets                                                     $ 96,478,184          $104,193,933
                                                                         ============          ============
Liabilities:
     Noninterest-bearing demand deposits                                 $ 16,993,074          $ 16,481,651
     Savings, NOW and money market accounts                                21,934,100            22,959,487
     Time deposits, $100,000 and over                                      14,039,668            13,225,995
     Other time deposits                                                   26,878,283            32,210,985
                                                                         ------------          ------------
       Total deposits                                                      79,845,125            84,878,118
     Convertible subordinated debt                                          4,350,000             4,350,000
     Accrued interest payable and other liabilities                         1,270,148             3,642,845
                                                                         ------------          ------------
        Total liabilities                                                  85,465,273            92,870,963
                                                                         ------------          ------------
Shareholders' Equity:
     Preferred stock, $0.01 par value, 1,000,000 shares authorized,
       none issued
     Common stock, $0.01 par value, 20,000,000 shares authorized,
       5,975,071 shares issued                                                 59,751                59,751
     Additional paid-in capital                                            17,152,587            17,152,587
     Accumulated deficit                                                   (5,416,232)           (4,911,864)
     Stock rights issuable                                                     57,902                57,902
     Treasury stock, 79,836 shares at cost                                   (375,443)             (375,443)
     Accumulated other comprehensive income (loss)                           (465,654)             (659,963)
                                                                         ------------          ------------
        Total shareholders' equity                                         11,012,911            11,322,970
                                                                         ------------          ------------
        Total liabilities and shareholders' equity                       $ 96,478,184          $104,193,933
                                                                         ============          ============
</TABLE>

         See accompanying notes to consolidated financial statements.

                                       3
<PAGE>

                          SURETY CAPITAL CORPORATION
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                             Three Months Ended                        Nine Months Ended
                                                                September 30,                            September 30,
                                                        ----------------------------            ------------------------------
                                                            2000             1999                   2000               1999
                                                        -----------      -----------            -----------        -----------
<S>                                                     <C>              <C>                    <C>                <C>
Interest Income:
  Loans, including fees                                 $ 1,541,100      $ 1,838,398            $ 4,664,766        $ 6,177,704
  Securities:
    Taxable                                                 205,912          223,818                628,531            863,581
    Tax-exempt                                                   --               --                     --             66,016
  Medical claims receivables factoring                           --               --                     --             63,928
  Federal funds sold and interest bearing
  deposits                                                  106,783           59,258                250,673            617,107
                                                        -----------      -----------            -----------        -----------
      Total interest income                               1,853,795        2,121,474              5,543,970          7,788,336

Interest expense:
  Deposits                                                  759,745          730,964              2,179,099          3,001,742
  Notes payable                                             129,068          108,273                324,818            324,818
                                                        -----------      -----------            -----------        -----------
      Total interest expense                                888,813          839,237              2,503,917          3,326,560
                                                        -----------      -----------            -----------        -----------
Net interest income                                         964,982        1,282,237              3,040,053          4,461,776

Provision for credit losses                                 (70,000)           3,837                 35,000            135,782
                                                        -----------      -----------            -----------        -----------
Net interest income after provision for
credit losses                                             1,034,982        1,278,400              3,005,053          4,325,994

Noninterest income:
  Service charges on deposit accounts                       166,830          133,795                475,759            557,837
  Loan collection fees and late charges                     124,034          143,566                450,502            510,087
  Securities gains (losses), net                                 --               --                     --            (44,807)
  Net realized gain on sale of branches                          --          280,094                     --          3,068,871
  Other income                                              355,725            4,522                834,239            134,953
                                                        -----------      -----------            -----------        -----------
      Total noninterest income                              646,589          561,977              1,760,500          4,226,941

Noninterest expense:
  Salaries and employee benefits                            710,116          981,847              2,433,415          3,316,189
  Occupancy and equipment                                   331,689          385,228              1,022,196          1,521,248
  Other expenses                                            463,676          989,607              1,905,113          3,414,699
                                                        -----------      -----------            -----------        -----------
      Total noninterest expense                           1,505,481        2,356,682              5,360,724          8,252,136
                                                        -----------      -----------            -----------        -----------
Net income (loss) before income taxes                       176,090         (516,305)              (595,171)           300,799
Income tax (benefit)                                         98,991         (164,382)               (90,803)           146,335
                                                        -----------      -----------            -----------        -----------
Net income (loss)                                       $    77,099      $  (351,923)           $  (504,368)       $   154,464
                                                        ===========      ===========            ===========        ===========

Net income (loss) per share - Basic                     $      0.01      $     (0.06)           $     (0.09)       $      0.02
                                                        ===========      ===========            ===========        ===========
Net income (loss) per share - Diluted                   $      0.01      $     (0.06)           $     (0.09)       $      0.02
                                                        ===========      ===========            ===========        ===========
</TABLE>

         See accompanying notes to consolidated financial statements.

                                       4
<PAGE>

                          SURETY CAPITAL CORPORATION
                CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                  (Unaudited)





<TABLE>
<CAPTION>
                                                             Three Months Ended                        Nine Months Ended
                                                                September 30,                            September 30,
                                                        ----------------------------            ------------------------------
                                                            2000             1999                   2000               1999
                                                        -----------      -----------            -----------        -----------
<S>                                                     <C>              <C>                    <C>                <C>
Net income (loss)                                       $    77,099      $  (351,923)           $  (504,368)       $   154,464
Other comprehensive income (loss):
  Unrealized gain (loss) on available-for-sale              196,272         (189,511)               294,408           (876,391)
    securities arising during period
  Reclassification adjustment for amounts realized
    on securities sales included in income                       --               --                     --             44,807
                                                        -----------      -----------            -----------        -----------

  Net unrealized gain (loss)                                196,272         (189,511)               294,408           (831,584)
  Tax effect                                                (66,733)          53,065               (100,099)           284,195
                                                        -----------      -----------            -----------        -----------
Total other comprehensive income (loss)                     129,539         (136,446)               194,309           (547,389)
                                                        -----------      -----------            -----------        -----------

Comprehensive income                                    $   206,638      $  (488,369)           $  (310,059)       $  (392,925)
                                                        ===========      ===========            ===========        ===========
</TABLE>

         See accompanying notes to consolidated financial statements.

                                       5
<PAGE>

                          SURETY CAPITAL CORPORATION
     CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                                                  Nine Months Ended
                                                                       ---------------------------------------
                                                                       September 30,             September 30,
                                                                            2000                      1999
                                                                       -------------             -------------
<S>                                                              <C>                         <C>
Balance at beginning of period                                         $  11,322,970             $  11,715,851

Net income (loss)                                                           (504,368)                  154,464

Change in fair value of securities available
  for sale, net of tax                                                       194,309                  (547,389)
Balance at end of period                                               $  11,012,911             $  11,322,926

</TABLE>

         See accompanying notes to consolidated financial statements.

                                       6
<PAGE>

                          SURETY CAPITAL CORPORATION
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (Unaudited)



<TABLE>
<CAPTION>
                                                                                      Nine Months Ended
                                                                           ----------------------------------------
                                                                           September 30,               September 30,
                                                                               2000                        1999
                                                                           ------------                ------------
<S>                                                                        <C>                         <C>
Net cash from operating activities                                         $ (1,009,132)               $   (700,439)

Cash flows from investing activities:
  Net change in loans and medical claims factoring                            5,937,448                  11,905,602
  Securities available for sale:
     Purchases                                                                 (937,900)                (11,465,028)
     Maturities and repayments                                                  217,472                  17,777,224
     Proceeds from sales                                                        775,550                   4,584,869
  Purchases of interest-bearing time deposits                                    (1,193)                    (25,000)
  Proceeds from maturities of interest-bearing time deposits                         --                      94,939
  Proceeds from sale of other real estate                                       709,598                      89,073
  Premises and equipment expenditures                                           (68,484)                 (1,380,756)
  Net cash paid in sale of branches                                                  --                 (25,194,973)
  Other                                                                          (5,562)                         --
                                                                           ------------                ------------
  Net cash from investing activities                                          6,626,929                  (3,614,050)
                                                                           ------------                ------------
Cash flows from financing activities:
  Net change in deposits                                                     (5,032,993)                (20,097,997)
                                                                           ------------                ------------
      Net cash from financing activities                                     (5,032,993)                (20,097,997)
                                                                           ------------                ------------
Net change in cash and cash equivalents                                         584,804                 (24,412,486)
Cash and cash equivalents at beginning of period                              9,751,228                  34,051,649
                                                                           ------------                ------------
Cash and cash equivalents at end of period                                 $ 10,336,032                $  9,639,163
                                                                           ============                ============

Supplemental disclosures:
  Cash paid for interest                                                   $  2,497,430                $  3,703,967
  Cash paid (refunds received) for federal income taxes                     ( 1,293,200)                         --

Significant non-cash transactions:
  Transfers of repossessed collateral to other real estate                      868,000                     826,801
  Additions to loans to facilitate sale of other real estate                     78,000                      80,000

</TABLE>

         See accompanying notes to consolidated financial statements.

                                       7
<PAGE>

                          SURETY CAPITAL CORPORATION
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   Summary of Significant Accounting Policies
     ------------------------------------------

     The accompanying consolidated financial statements include the accounts of
     Surety Capital Corporation (the "Holding Company") and its wholly-owned
     subsidiary, Surety Bank, National Association (the "Bank"), together
     referred to as the "Company."  All significant intercompany accounts and
     transactions have been eliminated in consolidation.

     These interim financial statements are prepared without audit and reflect
     all adjustments that, in the opinion of management, are necessary to
     present fairly the financial position of the Company at September 30, 2000,
     and its results of operations and cash flows for the periods presented.
     All such adjustments are normal and recurring in nature.  The accompanying
     financial statements have been prepared in accordance with the instructions
     of Form 10-QSB and, therefore, do not purport to contain all necessary
     financial disclosures required by generally accepted accounting principles
     that might otherwise be necessary in the circumstances, and should be read
     in conjunction with financial statements, and notes thereto, of the Company
     for the year ended December 31, 1999, included in its annual report on Form
     10-K for the fiscal year ended December 31, 1999 (the "1999 Form 10-K").
     Refer to the accounting policies of the Company described in the notes to
     financial statements contained in the 1999 Form 10-K.  The Company has
     consistently followed these policies in preparing this Form 10-QSB.

     The Company is principally engaged in traditional community banking
     activities provided through its seven branches located in north Texas and
     south-central Texas.  Community banking activities include commercial and
     retail lending, deposit gathering and investment and liquidity management
     activities.  In addition to its community banking services, the Company
     offers insurance premium financing.  Insurance premium finance ("IPF")
     lending involves the lending of funds to companies and individuals for the
     purpose of financing their purchase of property and casualty insurance.
     Prior to 1999 the Company was engaged in medical claims factoring,
     purchasing primarily insurance company claims from a variety of health care
     providers.  In 1998 the Company substantially ceased operations of the
     medical claims factoring business.

     To prepare financial statements in conformity with generally accepted
     accounting principles, management makes estimates and assumptions based on
     available information.  These estimates and assumptions affect the amounts
     reported in the financial statements and the disclosures provided, and
     actual future results could differ.  The allowance for loan losses, fair
     values of financial instruments, and status of contingencies are
     particularly subject to change.

     In 1999 various accounting irregularities were found during the course of
     an internal audit of the Company's IPF division.  Through further
     investigation, internal audit identified a significant number of
     transactions whereby refund amounts due to some borrowers were
     inappropriately diverted.  Most of the refunds were applied against the
     balance of various unrelated loan accounts including past due loan
     principal, past due interest, assessed late charges, etc.  The irregular
     transactions were reported to the Office of the Comptroller of the Currency
     ("OCC"), and the Company retained the services of a forensic accountant to
     conduct an independent review of the IPF division covering the period from
     January 1, 1996 to December 31, 1999.

     Based on the results of the independent review of the IPF division, the
     Company recognized additional losses, including interest, of $2,611,000
     ($1,723,000 on a tax-effected basis). These losses primarily related to the
     recognition of previously unrecognized loan charge-offs and, to a lesser
     extent, to errors resulting from the absence of appropriate accounting
     controls within the IPF division.  The additional losses were recognized as
     adjustments to the current and prior years beginning in the first quarter
     of 1996 and extending through the fourth quarter of 1999.  All prior year
     financial information included in the accompanying consolidated financial
     statements has been restated to reflect these losses.

                                       8
<PAGE>

1.   Summary of Significant Accounting Policies (Continued)
     ------------------------------------------

     The Company no longer employs the persons directly responsible for managing
     the IPF division during the period when the diversions occurred.

     Beginning January 1, 2001, a new accounting standard, Statement of
     Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative
     Instruments and Hedging Activities," will require all derivatives to be
     recorded at fair value.  Unless designated as hedges, changes in these fair
     values will be recorded in the income statement.  Fair value changes
     involving hedges will generally be recorded by offsetting gains and losses
     on the hedge and on the hedged item, even if the fair value of the hedged
     item is not otherwise recorded.  This standard is not expected to have a
     material effect, but the effect will depend on derivative holdings when
     this standard applies.

     Some items in prior financial statements have been reclassified to conform
     to the current presentation.

2.   Earnings Per Share
     ------------------

     Earnings per share is computed in accordance with SFAS No. 128, which
     requires dual presentation of basic and diluted earnings per share ("EPS")
     for entities with complex capital structures.  Basic EPS is based on net
     income divided by the weighted-average number of shares outstanding during
     the period.  Diluted EPS includes the dilutive effect of stock options
     granted using the treasury stock method.

     Earnings per common share are computed by dividing net income by the
     weighted-average number of shares outstanding for the year.  The weighted-
     average number of common shares outstanding for basic and diluted earnings
     per share computations were as follows:

<TABLE>
<CAPTION>
                                                                     Three Months Ended         Nine Months Ended
                                                                        September 30,             September 30,
                                                                   ----------------------    ----------------------
                                                                      2000         1999         2000         1999
                                                                   ---------    ---------    ---------    ---------
<S>                                                                <C>          <C>          <C>          <C>
Weighted-average shares outstanding-Basic                          5,895,235    5,760,235    5,895,235    5,760,235
Effect of stock options                                                    -            -          455       74,024
                                                                   ---------    ---------    ---------    ---------

Weighted-average shares outstanding-Diluted                        5,895,235    5,760,235    5,895,690    5,834,259
                                                                   =========    =========    =========    =========

</TABLE>

     The Company reported a net loss for the nine-month period ended September
     30, 2000 and three month period ended September 30, 1999. Accordingly, the
     dilutive effect of stock options is not considered in the net loss per
     share calculations for these periods.

3.   Securities
     ----------

     Securities available for sale consisted of the following:

<TABLE>
<S>                                                         <C>            <C>            <C>            <C>
                                                                              Gross          Gross        Estimated
                                                             Amortized     Unrealized      Unrealized        Fair
                                                                Cost          Gains          Losses         Value
                                                            -----------    -----------    -----------    -----------
September 30,  2000:
-------------------
            U.S. Treasury notes                             $   199,211    $        --    $       363    $   198,848
            U.S. government agencies                         12,003,293            935        703,039     11,301,189
            Mortgage-backed securities                          461,391            594          3,663        458,322
            Other securities                                    756,704             --             --        756,704
                                                            -----------    -----------    -----------    -----------

            Total securities                                $13,420,599    $     1,529    $   707,065    $12,715,063
                                                            ===========    ===========    ===========    ===========
December 31, 1999:
-----------------
            U.S. government agencies                        $11,505,376    $        --    $   995,411    $10,509,965
            Mortgage-backed securities                          480,706            441          4,974        476,173
            Other securities                                  1,494,354             --             --      1,494,354
                                                            -----------    -----------    -----------    -----------

            Total securities                                $13,480,436    $       441    $ 1,000,385    $12,480,492
                                                            ===========    ===========    ===========    ===========
</TABLE>

                                       9
<PAGE>

3.   Securities (Continued)
     ----------

     There were no holdings of securities of any one issuer, other than the U.S.
     government and its agencies, in an amount greater than 10% of shareholders'
     equity at December 31, 1999 or September 30, 2000.

     Mortgage-backed securities are backed by pools of mortgages that are
     insured or guaranteed by the Federal Home Loan Mortgage Corporation and the
     Government National Mortgage Corporation.  Other securities include stock
     holdings in Independent Bankers Financial Corporation, the Federal Reserve
     Bank and the Federal Home Loan Bank ("FHLB").

     The amortized cost and estimated fair value of securities at September 30,
     2000, by contractual maturity, are shown below.  Expected maturities may
     differ from contractual maturities because issuers may have the right to
     call or prepay obligations.  Mortgage-backed securities and other
     securities are shown separately since they are not due at a single maturity
     date.

<TABLE>
<S>                                                             <C>                    <C>
                                                                                        Estimated
                                                                 Amortized                Fair
                                                                    Cost                  Value
                                                                -----------            -----------
                  Due within one year                           $   199,211            $   198,848
                  Due after one year through five years             500,000                500,935
                  Due after five years through ten               11,503,293             10,800,254
                  years
                  Mortgage-backed securities                        461,391                458,322
                  Other securities                                  756,704                756,704
                                                                -----------            -----------
                  Total securities                              $13,420,599            $12,715,063
                                                                ===========            ===========
</TABLE>


     Sales of securities available for sale were as follows:

<TABLE>
<CAPTION>
                                                                         Nine Months Ended
                                                                -----------------------------------
                                                                September 30,          September 30,
                                                                     2000                  1999
                                                                -----------            ------------
<S>                                                             <C>                    <C>
          Proceeds                                              $   775,550               4,584,869
          Gross Gains                                                    --                     162
          Gross Losses                                                   --                  44,969
</TABLE>


4.   Loans and Medical Claims Receivables
     ------------------------------------

     Loans consisted of the following:

<TABLE>
<S>                                                             <C>                    <C>
                                                                September 30,           December 31,
                                                                    2000                   1999
                                                                ------------            -----------
          Real estate loans                                     $ 36,632,484            $31,529,099
          Insurance premium financing                              8,696,711             20,639,094
          Commercial loans                                         9,906,450              9,870,652
          Installment loans                                        5,263,147              5,678,584
                                                                ------------            -----------

          Total gross loans                                       60,498,792             67,717,429

          Unearned interest                                         (228,032)              (510,834)
          Allowance for credit losses                             (1,275,255)            (1,434,041)
                                                                ------------            -----------

          Loans, net                                            $ 58,995,505            $65,772,554
                                                                ============            ===========
</TABLE>

                                       10
<PAGE>

4.   Loans and Medical Claims Receivables (Continued)
     -------------------------------------

     From 1990 through 1998 the Company was engaged in medical claims factoring,
     purchasing primarily insurance company claims from a variety of health care
     providers.  In 1998 operation of the medical claims factoring division was
     discontinued; however, due to the existence of contractual commitments to
     nine customers and in order to enhance the collectibility of previously
     charged-off medical claims, the Company continued to factor new medical
     claims receivables on behalf of these customers in 1999.  As of December
     31, 1999 the contractual commitments had expired and the Company no longer
     factors medical claims receivable.

     Activity in the allowance for credit losses on loans and medical claims
     receivables was as follows:

<TABLE>
<CAPTION>
                                                     Three Months Ended                        Nine Months Ended
                                                       September 30,                             September 30,
                                             --------------------------------           --------------------------------
                                                 2000                 1999                  2000                1999
                                             -----------          -----------           -----------         ------------
<S>                                          <C>                  <C>                   <C>                 <C>
Beginning balance                            $ 1,325,620          $ 1,813,607           $ 1,434,041         $  2,103,024

Provision for credit losses                      (70,000)               3,837                35,000              135,782
Charge-offs:
  Loans                                         (159,116)            (753,370)             (601,579)          (2,101,305)
  Medical claims receivables                          --               (2,490)                   --              (12,707)
Recoveries:
  Loans                                          178,686              415,354               403,591              927,957
  Medical claims receivables                          65              100,982                 4,202              525,169
                                             -----------          -----------           -----------         ------------

Ending balance                               $ 1,275,255          $ 1,577,920           $ 1,275,255         $  1,577,920
                                             ===========          ===========           ===========         ============

</TABLE>

     Impaired loans were as follows:

<TABLE>
<S>                                                               <C>                   <C>
                                                                  September 30,         December 31,
                                                                      2000                  1999
                                                                  -----------           -----------
          Impaired loans with allowance allocated                 $ 2,034,413           $ 3,958,654
          Impaired loans with no allowance allocated                  676,342               414,419
                                                                  -----------           -----------

            Total impaired loans                                  $ 2,710,755           $ 4,373,073
                                                                  -----------           -----------

          Amount of the allowance allocated                       $   529,497           $   645,899
                                                                  -----------           -----------
</TABLE>


     Nonperforming loans were as follows:

<TABLE>
<S>                                                               <C>                   <C>
                                                                  September 30,         December 31,
                                                                      2000                  1999
                                                                  -----------           -----------
          Loans past due over 90 days still on accrual            $   125,836           $    13,557
          Nonaccrual loans                                          1,326,210               705,969
                                                                  -----------           -----------

          Total nonperforming loans                               $ 1,452,046           $   719,526
                                                                  ===========           ===========

</TABLE>

                                       11
<PAGE>

5.   Financial Instruments With Off-Balance-Sheet Risk and Concentration of
     ----------------------------------------------------------------------
     Credit Risk
     -----------

     Some financial instruments, such as loan commitments, credit lines, letters
     of credit, and overdraft protection, are issued in the normal course of
     business to meet the financing needs of customers.  These are agreements to
     provide credit or to support the credit of others, as long as conditions
     established in the contract are met.  These agreements usually have fixed
     expiration dates or other termination clauses and may require payment of a
     fee. Since many of the commitments are expected to expire without being
     used, the total commitments do not necessarily represent future cash
     requirements. Off-balance-sheet risk to credit loss exists up to the face
     amount of these instruments, although material losses are not anticipated.
     The same credit policies are used to make such commitments as are used for
     loans, including obtaining collateral at exercise of the commitment.

     Financial instruments with off-balance sheet risk at September 30, 2000 and
     December 31, 1999 included unfunded loan commitments of $6,261,000 and
     $4,125,000 and letters of credit of $150,000 and $158,000.

     Unfunded loan commitments and letters of credit carrying fixed interest
     rates totaled $484,000 and $3,000 at September 30, 2000, with interest
     rates ranging from 8.0% to 14.0%.  Unfunded loan commitments and letters of
     credit carrying fixed rates totaled $628,000 and $8,000 at December 31,
     1999, with interest rates ranging from 7.5% to 18.0%.

     Federal funds sold totaled $7,730,000 and $4,335,000 at September 30, 2000
     and December 31, 1999.  These funds represent uncollateralized loans, in
     varying amounts, to other commercial banks with which the Company has
     correspondent relationships.  The Company maintains deposits with other
     financial institutions in amounts that exceed federal deposit insurance
     coverage.  The Company has not experienced any losses in such accounts and
     believes it is not exposed to any significant credit risks on cash and cash
     equivalents.

     The Company has geographic concentrations of credit in its principal trade
     areas of Bexar, Comal, Grayson, and Tarrant Counties, Texas.  Additionally,
     the Company has a significant concentration of credit, based upon like
     collateral.  IPF loans, secured by the residual value of unearned insurance
     premiums, comprised $8,697,000, or 14.4%, and $20,639,000, or 30.5%, of
     gross loans at September 30, 2000 and December 31, 1999.

6.   Other Noninterest Expense
     -------------------------

     Other noninterest expense consisted of the following:

<TABLE>
<CAPTION>
                                                         Three Months Ended                         Nine Months Ended
                                                            September 30,                             September 30,
                                                  --------------------------------           --------------------------------
                                                       2000                1999                  2000                1999
                                                  -----------          -----------           -----------         ------------
<S>                                               <C>                  <C>                   <C>                 <C>
     Professional services                        $    17,111          $   215,008           $   508,676          $   913,548
     Postage                                           30,377               44,438               121,506              196,317
     Telephone                                         41,211               63,690               146,396              223,396
     Office supplies                                   27,668               47,278                91,215              143,023
     Amortization of intangibles and debt
       issuance costs                                 111,120              125,330               333,361              453,194
     Insurance                                         36,516               37,554               104,282              114,846
     FDIC and OCC assessments                          17,230               98,268                63,160              377,846
     Interest on IPF refunds                               --               84,802                38,700              240,268
     Other                                            182,443              273,239               497,817              752,261
                                                  -----------          -----------           -----------         ------------

       Total other noninterest expense            $   463,676          $    989,607          $ 1,905,113         $  3,414,699
                                                  ===========          ============          ===========         ============
</TABLE>

                                       12
<PAGE>

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

The following discussion focuses on the consolidated financial condition of the
Company at September 30, 2000 compared to December 31, 1999, and the
consolidated results of operations for the three-month and nine month periods
ended September 30, 2000 compared to the same periods in 1999.  The purpose of
this discussion is to provide the reader with a more thorough understanding of
the consolidated financial statements.  This discussion should be read in
conjunction with the consolidated financial statements and related footnotes.

Forward-Looking Statements

When used in this document, the words or phrases "will likely result," "are
expected to," "will continue," "is anticipated," "estimated," "projected," or
similar expressions are intended to identify "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of 1995.  Such
statements are subject to certain risks and uncertainties including changes in
economic conditions in the Company's market area, changes in policies by
regulatory agencies, fluctuations in interest rates, demand for loans in the
Company's market area and competition, that could cause actual results to differ
materially from historical earnings and those presently anticipated or
projected.  Factors listed above could affect the Company's financial
performance and could cause the Company's results for future periods to differ
materially from any statements expressed with respect to future periods.

The Company does not undertake, and specifically disclaims any obligation, to
publicly revise any forward-looking statements to reflect events or
circumstances after the date of such statements or to reflect the occurrence of
anticipated or unanticipated events.

Restatement of Prior Year Financial Statements

In 1999 various accounting irregularities were found during the course of an
internal audit of the Company's IPF division.  Through further investigation,
internal audit identified a significant number of transactions whereby refund
amounts due to some borrowers were inappropriately diverted.  Most of the
refunds were applied against the balance of various unrelated loan accounts
including past due loan principal, past due interest, assessed late charges,
etc.

The refunds due to borrowers were primarily the result of cancellations of the
underlying insurance contracts to which the loans related.  Insurers require the
entire premium to be paid at the inception of the policy.  The Company generally
finances 75% of the premium, requiring the loan customer to pay the remainder.
The insurer earns the premium ratably over the term of the policy coverage.
When a policy is canceled prior to the end of the coverage term, the insurer
must refund the unearned premium less any cancellation fees.  The Company holds
a security interest in the unearned premium for all premium finance loans.
Accordingly, when a policy is canceled, the insurer remits the entire unearned
premium to the Company.  Upon receipt, the Company uses the funds to pay-off the
loan balance.  After the loan is paid in full, any remaining funds should be
remitted to the borrower.  As indicated above, some refunds due to borrowers
were used to pay-down or pay-off various unrelated, delinquent loan accounts.
The irregular transactions were reported to the OCC, and in accordance with an
amendment to a prior Formal Agreement with the OCC (discussed below), the
Company retained the services of a forensic accountant to conduct an independent
review of the IPF division covering the period from January 1, 1996 to December
31, 1999.

Based on the results of the independent review of the IPF division, the Company
recognized additional losses, including interest, of $2,611,000 ($1,723,000 on a
tax-effected basis).  These losses primarily related to the recognition of
previously unrecognized loan charge-offs and, to a lesser extent, to errors
resulting from the absence of appropriate accounting controls within the IPF
division.  The losses were recognized as adjustments to the current and prior
years beginning in the first quarter of 1996 and extending through the fourth
quarter of 1999.  The losses, including interest, totaled $89,000 and $391,000
for the three months and nine months periods ended September 30, 1999.  Interest
expense on the refunds payable totaled $39,000 for the nine months ended
September 30, 2000, all of which was recognized in the first quarter.  Final
expenses related to the losses were realized during the first quarter of 2000
and all refunds have been paid.  All prior year financial information included
in the accompanying consolidated financial statements included in the September
30, 2000 Form 10-QSB and in the Company's annual report on Form 10-K for the
year ended December 31, 1999 has been restated to reflect these losses.

                                       13
<PAGE>

Formal Agreement with the OCC

On November 19, 1998 the Bank entered into a formal written agreement (the
"Formal Agreement") with the OCC pursuant to which the Bank was required to
achieve certain capital levels and adopt and implement certain plans, policies
and strategies by March 31, 1999.  The Bank was also required to achieve certain
additional capital levels by December 31, 1999.  Under the Formal Agreement, by
March 31, 1999 the Bank was required to achieve total risk-based capital of at
least 12% of risk-weighted assets and Tier I leverage capital of at least 7.5%
of adjusted total assets.  By December 31, 1999 the Bank was required to achieve
total risk-based capital of at least 14% of risk-weighted assets.  The Bank
failed to achieve the capital requirements set forth in the Formal Agreement by
March 31, 1999 and submitted a request for an extension to September 30, 1999.
The OCC granted the extension and the Bank achieved the required levels of
capital upon completion of the sales of the Midlothian and Waxahachie branches
on June 30, 1999.  At September 30, 2000 and December 31, 1999 the Bank met the
capital levels required by the Formal Agreement, with total risk-based capital
of 15.76% and 14.73% of risk-weighted assets, respectively, and Tier I leverage
capital of 10.25% and 9.78% of adjusted total assets, respectively.

Memorandum of Understanding with the Federal Reserve Board

On October 28, 1999 the Holding Company entered into a Memorandum of
Understanding (the "MOU") with the Federal Reserve Board (the "FRB").  Under the
MOU, the Company is not permitted to declare or pay any corporate dividends or
incur any additional debt without the prior approval of the FRB.  Also, the
Holding Company was required to develop and submit to the FRB a written three-
year capital plan, a plan to service the Holding Company's existing debt without
incurring any additional debt, and written procedures designed to strengthen and
maintain the Holding Company's internal records and controls to ensure that
future regulatory reports are filed in a timely and accurate manner.  The
Holding Company has submitted each of the requested plans and procedures to the
FRB.  Finally, the Holding Company is mandated under the MOU to comply fully
with all formal and informal supervisory actions that have been or may be
imposed on the Bank by the OCC.

Analysis of Financial Condition

The Company's assets totaled $96.5 million at September 30, 2000 representing a
$7.7 million or 7.4% decrease compared to $104.2 million at December 31, 1999.
The decrease in assets was primarily the result of decreases in loans and other
assets, as more fully discussed below.

Total securities available for sale remained fairly stable, totaling $12.7
million at September 30, 2000; a $235,000 increase from December 31, 1999. The
increase is due primarily to a decrease in net unrealized portfolio losses.  At
September 30, 2000 the unrealized loss on securities available for sale totaled
$706,000 compared to $1.0 million at December 31, 1999.  No impairment loss
related to these securities has been recognized, as management believes the
decline in the fair value is temporary.  During the nine month period ended
September 30, 2000, the Bank sold $776,000 of Federal Home Loan and Federal
Reserve Bank stock, received $217,000 from maturing securities, and reinvested
$938,000

Net loans decreased $6.8 million, or 10.3%, from $65.8 million at December 31,
1999 to $59.0 million at September 30, 2000. IPF loans decreased $11.9 million,
or 57.8%, from December 31, 1999.  IPF loans decreased due to a decline in IPF
loan production volume as a result of the loss of three IPF loan production
officers and the negative public image of the Company's IPF division stemming
from the accounting irregularities discussed above.  Real estate loans increased
$5.1 million, or 16.2%.  Real estate loans increased primarily due to growth in
the Company's Small Business Administration ("SBA") lending program.  The SBA
guarantees portions of such loans.  The Company generally sells the guaranteed
portion of the loan and retains the unguaranteed portion for its portfolio.

Total loans, net of unearned interest, as a percentage of total deposits was
75.5% at September 30, 2000 compared to 79.2% at December 31, 1999.

Other real estate and repossessed assets increased $868,000 during the third
quarter to $960,000 due to primarily to the foreclosure of a loan in the San
Antonio area secured by undeveloped lots.  During the second quarter the Company
realized $710,000 in proceeds from the sales of two other real estate properties
resulting in a $135,000 net increase in other real estate and repossessed assets
since December 31, 1999.

                                       14
<PAGE>

Other assets decreased $1.2 million from $3.1 million at December 31, 1999 to
$1.9 million at September 30, 2000.  The reduction is due primarily to the
collection of an income tax refund receivable from the Internal Revenue Service
for excess tax payments made in 1999.  The amount was refunded during the first
quarter of 2000.

Total deposits were $79.8 million at September 30, 2000, a decrease of $5.0
million, or 5.9%, from December 31, 1999.  Noninterest-bearing demand deposits
increased $511,000 to $17.0 million, or 21.2% of total deposits, at September
30, 2000 compared to $16.5 million, or 19.4% of total deposits, at December 31,
1999.  Savings, NOW and money market accounts decreased $1.0 million while time
deposits declined $4.5 million. Time deposits made up 51.2% of the deposit
portfolio at September 30, 2000 compared to 53.5% at December 31, 1999.  The
shift in deposit categories is due to maturity of time deposits retained on sale
of branches and normal customer cash-usage patterns.

The Company continues to lose certain deposits retained in connection with the
sale of the Midlothian and Waxahachie branches in the second quarter of 1999.
In order to obtain regulatory approval for the sale of the branches, the Company
retained $8.5 million in time certificates of deposit and IRAs.  Customers have
elected not to renew these deposits as they have matured because the Company no
longer has branch facilities in their market areas.  All of the Company's time
deposits mature in less than five years.  Based on past experience and the
Company's prevailing pricing strategies, management believes a substantial
percentage of such deposits, other than those associated with sold branches,
will renew with the Company at maturity.  If there is a significant deviation
from historical experience, the Company can utilize borrowings from the FHLB as
an alternative to this source of funds, subject to regulatory approval under the
Formal Agreement.

Borrowed funds totaled $4.4 million at September 30, 2000 and December 31, 1999.
Borrowed funds consist of convertible subordinated notes issued on March 31,
1998 to provide funds to finance the acquisition of TexStar National Bank. The
notes bear interest at a rate of 9% per annum until maturity.  No principal
payments are due until maturity on March 31, 2008, while interest on the notes
is payable semi-annually.

Other liabilities decreased $2.4 million from December 31, 1999 to $1.3 million
at September 30, 2000.  The decrease was primarily the result of the payment of
$2.5 million in principal and interest which was accrued in connection with the
IPF refunds.  As mentioned above, prior financial statements were restated to
properly match the expense to the periods in which the losses occurred.

Comparison of Results of Operations

Net Income.  General economic conditions, the monetary and fiscal policies of
federal agencies and the regulatory policies of agencies that regulate financial
institutions affect the operating results of the Company.  Interest rates on
competing investments and general market rates of interest influence the
Company's cost of funds.  Lending activities are influenced by the demand for
various types of loans, which in turn is affected by the interest rates at which
such loans are made, general economic conditions and the availability of funds
for lending activities.

The Company's net income is primarily dependent upon its net interest income,
which is the difference between interest income generated on interest-earning
assets and interest expense incurred on interest-bearing liabilities.
Provisions for credit losses, service charges, gains on the sale of assets and
other income, noninterest expense and income taxes also affect net income.

The Company realized net income of $77,000 for the three months ended September
30, 2000 compared to a $352,000 net loss for the same period in 1999.  During
the three months ended September 30, 2000 the Company realized a $396,000 bond
recovery for fidelity losses incurred during prior periods.  Net loss for the
nine months ended September 30, 2000 was $504,000 compared to a $154,000 net
income for the same period in 1999.  During 1999 the Company realized a
$3,068,871 gain on the sale of branches.  Net income per share was $0.01 for the
three months ended September 30, 2000 compared to a $0.06 net loss per share for
the three months ended September 30, 1999.  Net loss per share was $0.09 for the
nine months ended September 30, 2000 compared to $0.02 net income per share for
the nine months ended September 30, 1999.

                                       15
<PAGE>

Net Interest Income.  Net interest income is the largest component of the
Company's income and is affected by the interest rate environment and the volume
and composition of interest-earning assets and interest-bearing liabilities.

Net interest income decreased $317,000 or 24.7%, and $1,422,000, or 31.9%, for
the three and nine months ended September 30, 2000 compared to the same period
in 1999.  The decrease was primarily due to decreased average balances of
interest-earning assets and interest-bearing liabilities combined with a slight
decrease in the weighted-average net interest margin earned on interest-earning
assets.  The weighted-average yield on interest-earning assets increased as a
result of general market increases in interest rates over the comparable periods
offset by increased rates paid on interest bearing deposits.  Additionally, the
Company had a significant portion of its average interest-earning assets
invested in lower-yielding federal funds sold during the first and second
quarters of 1999 in anticipation of the sale of the Midlothian and Waxahachie
branches at the end of the second quarter.  The decrease in average interest-
earning assets and interest-bearing liabilities was primarily the result of the
sale of these branch offices.  Included in the sale were $13.1 million in loans
(including $3.6 million in commercial loans, $8.5 million in real estate loans
and $1.0 million in installment loans) and $45.2 million in deposits (including
$9.7 million in noninterest-bearing checking, $17.8 million in savings, NOW and
money market accounts and $17.7 million in time deposits).

The Company's net interest margin was 4.72% for the third quarter of 2000
compared to 5.16% for the third quarter of 1999. The Company's weighted-average
yield on interest-earning assets increased to 9.07% for the third quarter of
2000 from 8.54% for the third quarter of 1999. The Company's net interest margin
for the nine month period ended September 30, 2000 was 4.96% and the weighted
average yield on interest-earning assets was 9.04%, compared to 4.66% and 8.47%,
respectively, for the same period in 1999.  The Company remains liability
sensitive, whereby its interest-bearing liabilities will generally reprice more
quickly than its interest-earning assets.  Therefore, the Company's net interest
margin will generally increase in periods of falling market interest rates and
will decrease in periods of increasing market interest rates.  Accordingly, in a
rising interest rate environment, the Company may need to increase rates to
attract and retain deposits.  Due to the negative gap position, the rise in
interest rates may not have such an immediate effect on interest-earning assets.
This lag could negatively affect net interest income. Since the first quarter of
1999 the Board of Governors of the Federal Reserve System steadily increased the
discount rate, which has led to a general increase in deposit and loan rates
offered by many financial institutions.

Allowance and Provision for Credit Losses.  The Company maintains an allowance
for credit losses in an amount that, in management's judgment, is adequate to
absorb reasonably foreseeable losses inherent in the loan portfolio.  While
management utilizes its best judgment and information available, the ultimate
adequacy of the allowance is dependent upon a variety of factors, including the
performance of the Company's loan portfolio, the economy, changes in real estate
values and interest rates and the view of the regulatory authorities toward loan
classifications.  The provision for loan losses is determined by management as
the amount to be added to the allowance for loan losses after net charge-offs
have been deducted to bring the allowance to a level which is considered
adequate to absorb losses inherent in the loan portfolio.  The amount of the
provision is based on management's review of the loan portfolio and
consideration of such factors as historical loss experience, general prevailing
economic conditions, changes in the size and composition of the loan portfolio
and specific borrower considerations, including the ability of the borrower to
repay the loan and the estimated value of the underlying collateral.

All lending activity contains risks of loan losses and the Company recognizes
these credit risks as a necessary element of its business activity.  To assist
in identifying and managing potential loan losses, the Company contracts with an
independent loan review service provider to evaluate individual credit
relationships as well as overall loan portfolio conditions.  One of the primary
objectives of the loan review function is to make recommendations to management
as to both specific loss reserves and overall portfolio loss reserves.

Loan recoveries exceeded loans charged off by $20,000 in the third quarter of
2000. Net loan recoveries coupled with the declines in loan volumes and the
improvement in the level of impaired loans allowed the Company to record a
negative $70,000 provision for credit losses.  Loans charged off, net of
recoveries, for the third quarter of 1999 were $240,000. During the nine month
period ended September 30, 2000, net loan charge-offs totaled $194,000, or 0.31%
of average loans compared to net loan charge-offs of $661,000, or 0.75% of
average loans, for the year earlier period.  IPF loans accounted for the largest
portions of charge-offs.  Net IPF loan charge-offs during the nine months ended
September 30, 2000 were $238,000 while there were $41,000 in

                                       16
<PAGE>

net recoveries of previously charged off commercial loans. As discussed above,
the prior financial statements reflect previously unrecognized losses in the IPF
loan portfolio. As the losses were not reported due to an inappropriate
diversion of funds, no efforts had been made to collect these loans. Management
intends to aggressively pursue collection of these loans. At this time, however,
the Company cannot predict the likely amount of any such recoveries.

Nonperforming loans, defined as loans past due 90 days or more and loans for
which the accrual of interest has been discontinued, totaled $1,452,000 at
September 30, 2000 and $720,000 at December 31, 1999.  Nonperforming loans as a
percentage of total loans totaled 2.4% and 1.06% at such dates.  The allowance
for loan losses as a percentage of total loans was 2.12% at December 31, 1999
and 2.11% at September 30, 2000.  The Company recorded a $70,000 negative
provision for credit loss expense in the third quarter of 2000 compared to
$4,000 in the same period of 1999.  For the nine months period ended September
30, 2000, total provision expense was $35,000 compared to $136,000 for the same
period of 1999.  The decreases in provision expense compared to prior periods
were the result of decreases in the level of net charge-offs when compared to
prior periods combined with decreases in loans.  Management believes the
$159,000 decrease in the allowance for credit losses from December 31, 1999 is
consistent with the $11.9 million, or 57.9%, decrease in higher-risk IPF loans.
The percentage of IPF loans to total loans has decreased from 30.5% at December
31, 1999 to 14.4% at September 30, 2000.  Management does not anticipate
significant changes in loan portfolio risk in the near future, and will continue
to monitor the appropriate factors when considering future levels of provisions
and the allowance for loan losses.  While management believes that it uses the
best information available to determine the allowance for estimated loan losses,
unforeseen market conditions could result in adjustments to the allowance for
estimated loan losses and net earnings could be significantly affected if
circumstances differ substantially from the assumptions used in determining the
allowance.

The Company substantially discontinued its medical claims factoring operations
in 1998 and, by year-end 1999, no longer had an investment in medical claims
receivables.  The operations were discontinued as a result of significant losses
experienced in 1997 and 1998.  During the three and nine month periods ended
September 30, 2000, the Company recorded net recoveries of previously charged-
off medical claims factoring receivables of $65 and $4,202, compared to net
recoveries during the year earlier periods of $98,492 and $512,462.

Noninterest Income.  Noninterest income totaled $647,000 in the third quarter of
2000. The Company realized a $396,000 fidelity bond recovery from losses
incurred by one of its branches in a prior period.  $339,000 of the bond
recovery is included in noninterest income while $57,000 was credited to
noninterest expense as a recovery of legal fees.  Noninterest income totaled
$562,000 in the third quarter of 1999 ($282,000 excluding the gain realized on
sale of branches).  For the nine month period ended September 30, 2000,
noninterest income was $1,761,000 compared to $4,227,000 ($1,203,000 excluding
the $3,069,000 gain realized on sale of branches and $45,000 realized security
losses) in the prior year.  In addition to the bond recovery mentioned above,
the Company realized a $389,000 settlement of a bond claim in connection with
its now defunct medical claims factoring operations during the first quarter of
2000 and a $40,000 gain on the sale of other real estate in the second quarter
of 2000.

Noninterest Expense.  Noninterest expense totaled $1,506,000 and $5,361,000 for
the three and nine month periods ended September 30, 2000, representing
decreases from the year earlier periods of $851,001, or 36.1%, and $2,891,000,
or 35.0%.  Salary, occupancy, and other noninterest expenses declined primarily
due to the sale of the Midlothian and Waxahachie branch offices in the second
quarter of 1999, and related reductions in full-time equivalent employees.
Decreases are also attributable to decreases in expenses related to professional
services, deposit insurance premiums, postage, telephone, office supplies,
amortization of intangibles, and interest on IPF refunds.  Professional services
expense were $17,000 and $509,000 for the three month and nine month periods
ended September 30, 2000, respectively compared to $215,000 and $914,000 for the
comparable periods in 1999.  Professional services expenses have been the
largest component of other noninterest expense over the comparable periods and
the reductions are a result of $57,000 of the bond recovery realized during the
third quarter applied as a recovery of legal fees, decreases in on-going
litigation, acquisition and divestiture transactions, and the accounting
irregularities in the IPF division, discussed above.  Interest on IPF loan
diversion was $39,000 for the nine months ended September 30, 2000, compared to
$240,000 for the same period of 1999.  Federal deposit insurance premiums were
high during 1999 as the Bank's capital levels failed to comply with the Formal
Agreement.

                                       17
<PAGE>

The Company's efficiency ratio, excluding the impact of the bond claim
settlement and gain on the sale of the branches, was 72.3% and 82.4% for the
three and nine month periods ended September 30, 2000, compared to 96.1% and
91.8% for the comparable periods of 1999.  The efficiency ratio measures the
percentage of total revenues, on a taxable equivalent basis excluding securities
gains and other nonrecurring gains, absorbed by non-interest expense.  Expressed
differently, for example, for every dollar of revenue the Company generated in
the third quarter of 2000, the Company incurred $0.72 in overhead expenses.
While showing improvement, the Company's efficiency ratios for the comparable
periods continue to compare unfavorably to other financial institutions in the
Company's peer group.

Income Taxes.  The change in income tax expense/(benefit) is primarily
attributable to the change in income/(loss) before income taxes.  The Company
recorded $99,000 income tax expense and $91,000 income tax benefits for the
three and nine month periods ended September 30, 2000, and $164,000 income tax
benefit and $146,000 income tax expense for the comparable periods during 1999.
The effective tax rates for the three and nine month periods ended September 30,
2000 were 56.2% and (15.3)%, and for the same periods of 1999 were (31.8)% and
48.6%.

Liquidity

Liquidity is the ability of the Company to fund customers' needs for borrowing
and deposit withdrawals.  The purpose of liquidity management is to assure
sufficient cash flow to meet all of the financial commitments and to capitalize
on opportunities for business expansion.  This ability depends on the
institution's financial strength, asset quality and types of deposit and
investment instruments offered to its customers.  The Company's principal
sources of funds are deposits, loan and securities repayments, maturities of
securities, sales of securities available for sale and other funds provided by
operations.  The Company also has the ability to borrow from the FHLB, subject
to regulatory approval under the Formal Agreement.  While scheduled loan
repayments and maturing investments are relatively predictable, deposit flows
and early loan and mortgage-backed security prepayments are more influenced by
interest rates, general economic conditions and competition.  The Company
maintains investments in liquid assets based upon management's assessment of (1)
need for funds, (2) expected deposit flows, (3) yields available on short-term
liquid assets and (4) objectives of the asset/liability management program.

Cash and cash equivalents increased $585,000, or 6.0%, from $9.8 million at
December 31, 1999 to $10.3 million at September 30, 2000.  Cash and cash
equivalents represented 10.7% of total assets at September 30, 2000 compared to
9.4% of total assets at December 31, 1999.  Subject to regulatory approval under
the Formal Agreement, the Company has the ability to borrow funds from the FHLB
and has various federal fund sources from correspondent banks, should the
Company need to supplement its future liquidity needs in order to meet deposit
flows, loan demand or to fund investment opportunities.  Management believes the
Company's liquidity position is strong based on its high level of cash, cash
equivalents, core deposits, the stability of its other funding sources and the
support provided by its capital base.

As summarized in the Condensed Consolidated Statements of Cash Flows, the most
significant transactions which affected the Company's level of cash and cash
equivalents, cash flows and liquidity during the first nine months of 2000 were
net decreases in loans of $5.9 million and net decreases in deposits of $5.0
million.

Capital Resources

Total shareholders' equity was $11.0 million at September 30, 2000, representing
a $310,000 or 2.7% decrease from December 31, 1999. The impact of the $504,000
net loss was partially offset by a $194,000 after-tax increase in the fair value
of securities available for sale.

The Holding Company and the Bank are subject to regulatory capital requirements
administered by federal banking agencies.  Bank regulators monitor capital
adequacy very closely and consider it an important factor in ensuring the safety
of depositors' accounts.  As a result, bank regulators have established standard
risk-based capital ratios that measure the amount of an institution's capital in
relation to the degree of risk contained in the balance sheet, as well as off-
balance sheet exposure.  Federal law requires each federal banking regulatory
agency to take prompt corrective action to resolve problems of insured
depository institutions including, but not limited to, those that fall below one
or more prescribed capital ratios.  According to the regulations, institutions
whose Tier 1 and total capital ratios meet or exceed 6.0% and 10.0% of risk-
weighted assets, respectively, are

                                       18
<PAGE>

considered "well capitalized." Institutions whose Tier 1 and total capital
ratios meet or exceed 4.0% and 8.0% of risk-weighted assets, respectively, are
considered "adequately capitalized." Tier 1 capital is shareholders' equity
excluding the unrealized gain or loss on securities classified as available for
sale and intangible assets. Tier 2 capital, or total capital, includes Tier 1
capital plus the allowance for loan losses not to exceed 1.25% of risk-weighted
assets. Risk-weighted assets are the Company's total assets after such assets
are assessed for risk and assigned a weighting factor based on their inherent
risk. In addition to the risk-weighted ratios, all institutions are required to
maintain Tier 1 leverage ratios of at least 5.0% to be considered "well
capitalized" and 4.0% to be considered "adequately capitalized." The leverage
ratio is defined as Tier 1 capital divided by average adjusted assets for the
most recent quarter.

As discussed above, the Bank is subject to more stringent capital requirements
under the Formal Agreement. The table below sets forth consolidated and Bank-
only actual capital levels in addition to the capital requirements under the
Formal Agreement and prompt corrective action regulations.

<TABLE>
<CAPTION>
                                                                                                       Minimum Requirements
                                                                                                      Under Prompt Corrective
                                                  Actual Capital Ratios            Requirements         Action Regulations
                                             --------------------------------          Under       -----------------------------
                                             September 30,        December 31,        Formal       Adequately            Well
                                                 2000                1999           Agreement      Capitalized       Capitalized
                                             ------------         -----------     ------------     -----------       -----------
<S>                                          <C>                  <C>             <C>              <C>               <C>
Leverage Ratio:
Tier I capital to average assets
    Consolidated                                     5.75%               5.38%              --            4.00%             5.00%
    Bank                                            10.25%               9.78%            7.50%           4.00%             5.00%

Risk-Based Capital Ratios:
  Tier I capital to risk-weighted assets
    Consolidated                                     8.08%               7.38%              --            4.00%             6.00%
    Bank                                            14.41%              13.49%            6.00%           4.00%             6.00%
  Total capital to risk-weighted assets
    Consolidated                                    13.46%              12.31%              --            8.00%            10.00%
    Bank                                            15.76%              14.73%           14.00%           8.00%            10.00%
</TABLE>


The Holding Company is without significant assets other than its ownership of
all the common stock of the Bank, and is entirely dependent upon dividends
received from the Bank in order to meet its cash obligations, including debt
service on $4,350,000 in 9% Convertible Subordinated Notes due 2008 (the
"Notes").  Under the Formal Agreement the Bank is currently precluded from
declaring and paying any dividends without prior OCC approval.

On March 28, 2000 the OCC approved a reduction in the Bank's surplus in the
amount of $500,000 that enabled the Company to meet debt service obligations
under the Notes and to pay other operating expenses through March 31, 2000.
Approval for an additional dividend to enable the Company to meet its debt
service obligations for September 30, 2000 was denied.  In October 2000 certain
members of the Company's Board of Directors and one employee loaned the Company
$260,000 to enable the Company to meet its cash obligations.  The promissory
notes evidencing the loans mature on December 31, 2001 and bear no interest from
the date of issuance until maturity.  Additionally, the promissory notes are
convertible into Common Stock at the rate of one share of Common Stock per $0.36
of principal amount of the notes.

                                       19
<PAGE>

                          PART II - OTHER INFORMATION


Item 1.  Legal Proceedings

Surety Bank, National Association (the "Bank") is a defendant in two related
cases: Tennessee, ex.rel., Douglas Sizemore, Commissioner of Commerce and
Insurance for the State of Tennessee, et al. vs. Surety Bank, N.A., filed in
June 1995 in the Federal District Court for the Northern District of Texas,
Dallas, Division (the "Anchorage Case"), and United Shortline, Inc. Assurance
Services, N.A. et al. vs. MacGregor General Insurance Company, Ltd., et al., now
pending in the 141st Judicial District Court of Tarrant County, Texas (the
"MacGregor Case").

The plaintiff in the Anchorage Case was the Tennessee Commissioner of Commerce
and Insurance ("Tennessee"), appointed by the Chancery Court for the State of
Tennessee, Twentieth Judicial District, Davidson County, to liquidate Anchorage
Fire and Casualty Insurance Company ("Anchorage"), including Anchorage deposits
at the Bank.

Both the Anchorage Case as well as the MacGregor Case arise out of the Bank's
alleged exercise of control over funds, representing the Bank's collateral, held
in accounts at the Bank under agreements with Anchorage and MacGregor.  The Bank
asserts that it had a right to exercise control over its collateral under
contractual agreements between the Bank and the respective insurance companies
or the Bank and the policy holders.  The Bank also contends that it had a right
to exercise control over its collateral to protect itself against the
possibility of inconsistent orders regarding the same funds.

The Anchorage Case was called to trial in July 1998, where, immediately before
trial was to begin, the court granted summary judgment in favor of the Bank and
entered a take nothing judgment against the Plaintiff.  Tennessee has since
appealed the trial court's summary judgment to the Fifth Circuit Court of
Appeals, which affirmed the judgment of the trial court. The timetable for
further appeals has expired, resulting in a final judgment in favor of the Bank
that Tennessee take nothing by its suit.

The Plaintiff in the MacGregor Case, United Shortline, Inc. Assurance Services,
N.A. ("Shortline"), purports to be the holder of a Florida judgment against
MacGregor General Insurance Company, Ltd. ("MacGregor"), who seeks to recover
funds allegedly belonging to MacGregor which were held by the Bank.  When the
MacGregor Case was initially filed, Shortline sought a restraining order against
the Bank concerning the MacGregor funds.  When the Bank received notice of
competing claims to some or all of those funds by Tennessee, the Bank intervened
and interpled approximately $600,000 into the court's registry.  Shortline now
seeks, inter alia, damages against the Bank from an alleged wrongful offset
wherein the Bank allegedly exercised control over the MacGregor funds at the
Bank pursuant to agreements with MacGregor.

A satisfactory settlement has been reached in principal regarding the Shortline
case, and is expected to be concluded shortly.

The Company is a defendant in various other legal proceedings arising in
connection with its ordinary course of business.  In the opinion of management,
the financial position of the Company will not be materially affected by the
final outcome of these legal proceedings.


Item 2.  Changes in Securities and Use of Proceeds

         Not applicable.

                                       20
<PAGE>

Item 3.  Defaults Upon Senior Securities

         Not applicable.


Item 4.  Submission of Matters to a Vote of Security Holders

         Not applicable.


Item 5.  Other Information

         Not applicable.


Item 6.  Exhibits and Reports on Form 8-K

         (a)  Exhibits

              11   Statement Regarding the Computation of Earnings Per Share.

                   -  Reference is hereby made to the Consolidated Statements of
                      Operations on page 4 and Note 2 to the Consolidated
                      Financial Statements on page 9 hereof.

              27   Financial Data Schedule.

                   -  Filed herewith.

         (b)  Reports on Form 8-K

              No reports on Form 8-K were filed during the quarter ended
              September 30, 2000.

                                       21
<PAGE>

                                  SIGNATURES


In accordance with the requirements of the Securities Exchange Act of 1934, the
registrant caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.


Date:   November 9, 2000               SURETY CAPITAL CORPORATION



                                       By:  /s/ Charles M. Ireland
                                            -----------------------------------
                                            Charles M. Ireland, Chief Executive
                                            Officer and Principal Financial
                                            Officer

                                       22
<PAGE>

                               INDEX TO EXHIBITS

<TABLE>
<S>            <C>                                                               <C>

EXHIBIT
NUMBER                                 DESCRIPTION                                         PAGE NUMBER

  11           Statement Regarding the Computation of Earnings Per Share         Reference is hereby made to the
                                                                                 Consolidated Statements of Operations
                                                                                 on page 4 and Note 2 to the
                                                                                 Consolidated Financial Statements on
                                                                                 page 9 hereof

  27           Financial Data Schedule                                           24
</TABLE>

                                       23


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