<PAGE> 1
U. S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-QSB
X Quarterly report under Section 13 of 15 (d) of the Securities Exchange Act
- --- of 1934 for the quarterly period ended March 31, 1998
- --- Transition report under Section 13 or 15 (d) of the Exchange Act for the
transition period from _____ to _______
COMMISSION FILE NUMBER 0-18827
FIRST COMMUNITY BANKING SERVICES, INC.
(Exact name of small business issuer as specified in its charter)
<TABLE>
<S> <C>
Georgia 58-1835725
- ------------------------------------------------------------- ------------------------------------
(State or other Jurisdiction of incorporation or organization) (I.R.S. Employer Identification No.)
</TABLE>
300 S. Peachtree Parkway, Peachtree City, Georgia 30269
-------------------------------------------------------
(Address of principal executive offices)
Issuer's telephone number, including area code: (770) 631-2265
--------------
Not Applicable
--------------
(Former name, former address and former fiscal year, if changed since
last report)
Check whether the issuer (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, and (2) has been subject to such filing requirements for the past 90
days.
Yes X No
--- ---
State the number of shares outstanding of each of the issuer's classes of common
equity, as of the latest practicable date:
Class Outstanding at April 23, 1998
- ----------------------------- -----------------------------
Common Stock, $1.00 Par Value 1,371,412 shares
Transitional Small Business Disclosure Format:
Yes No X
--- ---
<PAGE> 2
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
The following financial statements are provided for First Community
Banking Services, Inc. and subsidiary:
A. Consolidated Balance Sheets as of March 31, 1998 and December 31,
1997.
B. Consolidated Statements of Operations for the three month periods
ended March 31, 1998 and 1997.
C. Consolidated Statements of Cash Flows for the three month periods
ended March 31, 1998 and 1997.
D. Consolidated Statements of Changes in Stockholders' Equity for the
three month period ended March 31, 1998 and 1997.
E. Notes to Consolidated Financial Statements.
1
<PAGE> 3
FIRST COMMUNITY BANKING SERVICES, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
MARCH 31, 1998 AND DECEMBER 31, 1997
(UNAUDITED)
<TABLE>
<CAPTION>
MARCH 31, DECEMBER 31,
--------------------------------
1998 1997
---- ----
<S> <C> <C>
ASSETS
Cash and due from banks $ 5,969,894 $ 5,269,173
Federal funds sold 1,620,000 9,550,000
Interest-bearing deposits in other financial institutions 85,855 47,286
Investment securities held to maturity (market value of $1,686,789 and
$1,689,811, respectively) 1,660,044 1,660,034
Investment securities available for sale 22,168,303 25,053,659
Other investments 643,700 575,500
Loans, net of deferred loan fees 88,328,085 85,248,271
Less: Allowance for loan losses (1,675,898) (1,704,318)
------------- -------------
Loans, net 86,652,187 83,543,953
Premises and equipment, net 3,114,888 3,165,026
Other real estate 300,467 502,185
Accrued interest receivable 931,105 1,280,200
Intangible assets, net of accumulated amortization of $442,978 and
$426,609, respectively 207,022 223,391
Other assets 639,264 597,415
------------- -------------
TOTAL ASSETS $ 123,992,729 $ 131,467,822
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Deposits:
Non-interest-bearing demand $ 16,753,822 $ 27,894,729
Interest-bearing demand and money market 32,669,462 29,136,108
Savings 6,719,786 5,920,380
Time deposits of $100,000 or more 14,244,382 14,240,690
Other time deposits 40,316,186 41,841,970
------------- -------------
TOTAL DEPOSITS 110,703,638 119,033,877
Accrued interest payable 1,575,690 1,429,043
Other liabilities 505,470 273,492
------------- -------------
TOTAL LIABILITIES 112,784,798 120,736,412
------------- -------------
STOCKHOLDERS' EQUITY
Preferred stock - $1.00 par value: 5,000,000 shares authorized,
no shares issued and outstanding -0- -0-
Common stock - $1.00 par value: 5,000,000 shares authorized,
1,371,412 shares and 1,369,012 issued and outstanding 1,371,412 1,369,012
Treasury stock, at cost 620 shares (8,386) (8,386)
Surplus 6,342,810 6,332,802
Retained earnings 3,514,838 3,062,154
Accumulated other comprehensive income-market valuation
reserve on investment securities available for sale (12,743) (24,172)
------------- -------------
TOTAL STOCKHOLDERS' EQUITY 11,207,931 10,731,410
------------- -------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 123,992,729 $ 131,467,822
============= =============
</TABLE>
See Notes to Consolidated Financial Statements
2
<PAGE> 4
FIRST COMMUNITY BANKING SERVICES, AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1998 AND 1997
(UNAUDITED)
<TABLE>
<CAPTION>
For the Three Months Ended March 31,
------------------------------------
1998 1997
---- ----
<S> <C> <C>
INTEREST INCOME
Loans, including fees $ 2,291,006 $ 2,172,771
Investment securities:
Taxable Securities 314,174 207,309
Tax Exempt Securities 51,720 19,418
Federal funds sold 38,037 38,837
Interest-bearing deposits in other financial institutions 872 416
----------- -----------
TOTAL INTEREST INCOME 2,695,809 2,438,751
----------- -----------
INTEREST EXPENSE
Interest-bearing demand and money market 214,958 131,046
Savings 34,732 34,019
Time deposits 826,941 809,233
Federal funds purchased and securities sold under agreement to
repurchase 14,501 4,759
----------- -----------
TOTAL INTEREST EXPENSE 1,091,132 979,057
----------- -----------
NET INTEREST INCOME 1,604,677 1,459,694
PROVISION FOR LOAN LOSSES -0- 120,000
----------- -----------
NET INTEREST INCOME AFTER PROVISION FOR LOAN
LOSSES 1,604,677 1,339,694
----------- -----------
OTHER INCOME
Service charges on deposit accounts 143,230 137,148
Investment securities gains (losses), net (1,061) 145
Gains on sales of SBA loans -0- 60,994
Other income (2,497) 12,764
----------- -----------
TOTAL OTHER INCOME 139,672 211,051
----------- -----------
OTHER EXPENSE
Salaries and wages 458,066 428,523
Net occupancy expense 128,595 142,656
Other expense (NOTE B) 411,004 412,921
----------- -----------
TOTAL OTHER EXPENSE 997,665 984,100
----------- -----------
INCOME BEFORE INCOME TAX EXPENSE 746,684 566,645
INCOME TAX EXPENSE 294,000 213,000
----------- -----------
NET INCOME $ 452,684 $ 353,645
=========== ===========
BASIC EARNINGS PER SHARE - (NOTE C) $ 0.33 $ 0.26
=========== ===========
DILUTED EARNINGS PER SHARE - (NOTE C) $ 0.30 $ 0.24
=========== ===========
</TABLE>
See Notes to Consolidated Financial Statements
3
<PAGE> 5
FIRST COMMUNITY BANKING SERVICES, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOW
FOR THE THREE MONTH PERIODS ENDED MARCH 31, 1998 AND 1997
(UNAUDITED)
<TABLE>
<CAPTION>
1998 1997
------------ ------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net Income $ 452,684 $ 353,645
Adjustments to reconcile net income
to net cash provided by operating activities:
Amortization of intangibles 16,369 88,750
Depreciation, amortization and accretion 49,132 52,545
Provision for loan losses -0- 120,000
Securities gains, net 1,061 (145)
Gains on Sale of SBA loans -0- (60,994)
Gains on Sale of Other Real Estate 29,240 -0-
Change in:
(Increase) decrease in interest receivable 349,095 105,133
Increase (Decrease) in interest payable 146,647 (266,113)
(Increase) decrease in other assets (47,737) (45,751)
Increase (Decrease) in other liabilities 231,978 118,169
------------ ------------
NET CASH PROVIDED BY OPERATING ACTIVITIES 1,228,469 465,239
------------ ------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net change in interest-bearing deposits
with other banks (38,569) (3,105)
Purchases of investment securities available for sale (7,510,832) (507,031)
Purchases of other investments (68,200) (52,300)
Proceeds from sales of investment securities
available for sale 768,174 69,567
Proceeds from maturities of investment securities -0- -0-
Proceeds from maturities of investment securities
available for sale 9,650,000 200,000
Proceeds from the sale of loans -0- 1,347,286
Net (increase) decrease in loans (3,343,804) (3,015,745)
Purchase of bank premises and equipment (4,734) (325)
Sale of other real estate 408,048 399,199
------------ ------------
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES (139,917) (1,562,454)
------------ ------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in Federal Funds purchased
and securities sold under agreements to repurchase -0- -0-
Net increase (decrease) in demand and savings
deposits (6,808,147) 8,322,711
Net increase (decrease) in time deposits (1,522,092) 3,468,839
Proceeds from Stock Sales 12,408 30,000
Cash Dividend Payment -0- -0-
------------ ------------
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES (8,317,831) 11,821,550
------------
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (7,229,279) 10,724,335
============ ============
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 14,819,173 7,177,785
------------ ------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 7,589,894 $ 17,902,120
============ ============
SUPPLEMENTAL DISCLOSURES OF CASH PAID:
Interest $ 944,485 $ 1,245,170
============ ============
Income Taxes $ -0- $ -0-
============ ============
SUPPLEMENTAL DISCLOSURES OF NONCASH FINANCING AND INVESTING ACTIVITIES:
Acquisition of real estate in settlement of loans $ 235,570 $ 66,097
============ ============
</TABLE>
4
<PAGE> 6
FIRST COMMUNITY BANKING SERVICES, INC.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
THREE MONTH PERIOD ENDED MARCH 31, 1998 AND MARCH 31, 1997
<TABLE>
<CAPTION>
Accum. Other
Comprehensive Treasury
Comprehensive Retained Income- Market Common Stock at
Total Income Earnings Valuation Reserve Stock Cost Surplus
----------- -------- ---------- ------------------ ----------- ------- ----------
<S> <C> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1997 $10,731,410 $3,062,154 $ (24,172) $ 1,369,012 $(8,386) $6,332,802
Comprehensive Income
Net Income 452,684 $452,684 452,684
Other comprehensive income,:
Unrealized gains on securities:
net of tax expense
of ($5,888) 11,429 11,429 11,429
--------
Comprehensive Income $464,113
--------
Common Stock issued 12,408 2,400 10,008
Dividends declared on common stock -0-
-----------
Balance on March 31, 1998 $11,207,931 $3,514,838 $ (12,743) $ 1,371,412 $(8,386) $6,342,810
----------- ---------- ------------------ ----------- ------- ----------
</TABLE>
<TABLE>
<CAPTION>
Accum. Other
Comprehensive Treasury
Comprehensive Retained Income- Market Common Stock at
Total Income Earnings Valuation Reserve Stock Cost Surplus
---------- -------- ---------- ------------------ ----------- ------- ---------
<S> <C> <C> <C> <C> <C> <C> <C>
Balance at December 31, 1996 $9,164,716 $2,562,787 $(138,034) $1,286,124 $-0- $5,453,839
Comprehensive Income
Net Income 353,645 $353,645 353,645
Other comprehensive income,:
Unrealized gains on securities:
net of tax expense
of ($18,855) 36,601 36,601 36,601
--------
Comprehensive Income $390,246
--------
Common Stock issued 30,000 3,000 27,000
Dividends declared on common stock -0-
----------
Balance on March 31, 1997 $9,584,962 $2,916,432 $(101,433) $1,289,124 $-0- $5,480,839
---------- ---------- --------- ---------- ---- ----------
</TABLE>
5
<PAGE> 7
FIRST COMMUNITY BANKING SERVICES INC., AND SUBSIDIARY
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
NOTE A
BASIS OF PRESENTATION
The accompanying unaudited consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim
financial information, and with the instructions to Form 10-QSB and Item 310 (b)
of Regulation S-B of the Securities and Exchange Commission. Accordingly, they
do not include all of the information and footnotes required by generally
accepted accounting principles for complete financial statements. In the opinion
of management, all adjustments (consisting of normal recurring accruals)
considered necessary for a fair presentation have been included. Operating
results for the three month period ended March 31, 1998, are not necessarily
indicative of the results that may be expected for the year ended December 31,
1998. For further information refer to the consolidated financial statements and
footnotes thereto included in the Company's Annual Report on Form 10- K for the
year ended December 31, 1997, as amended.
STOCK DIVIDENDS AND SPLITS
On October 4, 1997, the Board of Directors of the Company declared a 5
percent stock dividend distributable on November 4, 1997, to shareholders of
record on October 14, 1997. The stock dividend resulted in 32,385 additional
shares of common stock being issued. On January 15, 1998, the Board of Directors
of the Company declared a two-for-one stock split distributable on February 20,
1998. The stock split resulted in 684,506 additional shares of common stock
being issued. All references in the consolidated financial statements to number
of shares, per share amounts, and market prices of the Company's common stock
have been retroactively restated to reflect the increased number of shares
outstanding as if the stock dividends and splits occurred on January 1, 1996.
ACCOUNTING RULE CHANGES
(Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities). The Financial Accounting Standards Board has issued Statement
of Financial Accounting Standards No. 125 (SFAS 125), "Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities." SFAS 125
is effective for such transactions entered into subsequent to December 31, 1996,
and for certain excess servicing rights recorded at December 31, 1996. Under
SFAS 125, a company recognizes the financial and servicing assets it controls
and the liabilities it has incurred and derecognizes financial assets when
control has been surrendered and liabilities when extinguished. The Financial
Accounting Standard Board has issued Statement of Financial Accounting Standards
No. 127 (SFAS 127), "Deferral of the Effective Date of FASB Statement of No.
125", which delays the effective date of certain provisions of SFAS 125 until
1998. The adoption of SFAS 125 and SFAS 127 is not expected to have a
significant impact on the financial conditions or results of operations of the
Company.
(Disclosure Information on Capital Structure). Effective December 15, 1997, the
Company adopted Statement of Financial Accounting Standards No. 129, "Disclosure
of Information About Capital Structure." This standard consolidates existing
disclosure requirements on capital structure. The adoption of SFAS 129 did not
have a significant impact on the financial conditions or results of operations
of the Company.
(Reporting Comprehensive Income). Effective January 1, 1998, the Company adopted
Statement of Financial Accounting No. 130 (SFAS 130), "Reporting Comprehensive
Income." This statement is effective for financial statements issued for periods
ending after December 15, 1997. Under SFAS 130, a company is required to show
changes in assets and liabilities as comprehensive income in the statement of
stockholders' equity or in alternative income statement presentations. The
adoption of SFAS 130 did not have a significant impact on the financial
condition or results of operations of the Company.
(Disclosure about Segments). The Financial Accounting Standards Board has issued
Statement of Financial Accounting Standards No. 131 (SFAS 131), "Disclosure
About Segments of an Enterprise and Related Information." SFAS 131 is effective
January 1, 1998, and requires disclosure of certain financial information by
segments of a company's business. SFAS-131 disclosures are not required in
interim financial statements in the first year of implementation The adoption of
SFAS 131 is not expected to have a significant impact on the financial condition
or results of operations of the Company.
NOTE B
SUPPLEMENTAL FINANCIAL DATA
Components of other operating expense in excess of 1% of total interest and
other income for the periods ended March 31, 1998 and 1997 are as follows:
6
<PAGE> 8
<TABLE>
<CAPTION>
1998 1997
-------- -------
<S> <C> <C>
Printing and supplies $ -- $23,767
Data Processing fees 158,594 75,123
Director fees 45,800 34,650
Amortization of intangibles 16,369 88,750
Professional fees 29,779 61,363
</TABLE>
NOTE C
EARNINGS PER COMMON SHARE
Effective January 1, 1997, the Company adopted Statement of Financial
Accounting Standards No. 128 (SFAS 128), "Earnings Per Share." This statement is
effective for financial statements issued for periods ending after December 15,
1997. This statement supersedes Accounting Principles Board Opinion No. 15 (APB
15), "Earnings Per Share," and simplifies earnings per share computations by
replacing primary earnings per share with basic earnings per share, which shows
no effects from dilutive securities. Entities with complex capital structures
have to show diluted earnings per share, which is similar to the fully diluted
earnings per share computation under APB 15.
Basic earnings per common share has been computed based on the weighted
average number of common equivalent shares outstanding during the period. Stock
options are considered to be common stock equivalents for purposes of
calculating diluted earnings per common share. The common stock splits have been
treated retroactively as occurring on January 1, 1997, for earnings per share
computation purposes.
<TABLE>
<CAPTION>
Net Common Per Share
Earnings Shares Amount
-------- ------ ------
<S> <C> <C> <C>
For the period ended March 31, 1998
Basic earnings per common share $ 452,684 $1,384,357 $ .33
Effect of dilutive stock options 155,012 (.03)
---------- --------
Diluted earnings per common share $1,519,369 $ .30
For the period ended March 31, 1997
Basic earnings per common share $ 353,645 $1,356,730 $ .26
Effect of dilutive stock options 98,057 (.02)
---------- --------
Diluted earnings per common share $1,454,787 $ .24
</TABLE>
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATIONS
PENDING MERGER
On February 12, 1998, the Company and Regions Financial Corporation (Regions)
executed a definitive agreement (Agreement) to merge the two companies, whereby
Regions would acquire all of the issued and outstanding shares of common stock
of the Company in exchange for Regions Common stock. The Agreement provides for
an exchange of .625 shares of Regions common stock for each outstanding share of
the Company's common stock. The merger will be accounted for as a pooling of
interest under generally accepted accounting principles. The merger is subject
to regulatory and shareholder approval and is expected to be consummated in the
third quarter of 1998. See Form 8-K filed on March 2, 1998 announcing the merger
agreement.
RESULTS OF OPERATIONS
PERIOD ENDED MARCH 31, 1998
First Community Banking Services, Inc. (the "Company") reported net income of
$452,684 for the first quarter of 1998, a 28.01% increase as compared to
$353,645 for the same period in 1997. Basic earnings per share for the first
quarter of 1998 and 1997 were $.33 and $.26, respectively. The increase in net
income is primarily attributable to the increase in interest income including
fees from loans. Total assets decreased $7,475,093 to $123,992,729 between
December 31, 1997 and March 31, 1998, a decrease of 5.69%.
7
<PAGE> 9
The return on average assets for the Company was 1.49% for the three month
period ended March 31, 1998, as compared to 1.40% for the same period last year.
The return on average shareholders' equity increased for the first three months
of 1998 to 16.93% as compared to 16.34% for the first three months of 1997. Book
value at March 31, 1998, was $8.18, an increase of $.34 from December 31, 1997.
The Statement of Cash Flow shows the cash and cash equivalents at March 31, 1998
decreased $7,229,279. The cash was used to fund an increase in loans and a
decrease in deposits. Loans grew to $88,328,085, up $3,079,814, or 3.61%, for
the 3 month period ending March 31, 1998, while deposits decreased $8,330,239,
or 7.00%, for the same period. During the first quarter of 1998 a large
depositor of Fayette County Bank closed its demand deposit accounts totaling
approximately $13.5 million. These accounts were non interest bearing and are
reflected on the balance sheet from $27,894,729 at December 31, 1997 to
$16,753,822 at March 31, 1998. If the decrease of the one large depositor were
eliminated, non interest bearing deposits grew $2.3 million during the first
quarter of 1998. Interest bearing demand and savings accounts increased 12.13%
and 13.50% respectively during the three month period ending March 31, 1998.
Time deposits decreased approximately $1.5 million as management elected not to
pay above market rates on certificates of deposits that had matured and were out
of area. Time deposits of $100,000 or more remained level at $14.2 million for
the three month period ending March 31, 1998.
Investment securities available for sale decreased $2,885,356 as the Bank had
$9,650,000 to mature or be called and only purchased an additional $7,510,832
during the three month period ending March 31, 1998.
Net interest income for the three month period ended March 31, 1998, increased
9.90% to $1,604,134, as compared to $1,459,694 for the same period in 1997. The
net interest margin for the first three months of 1998 declined only slightly to
5.79%, as compared to 5.85% for the same three month period in 1997.
Other income decreased to $139,672, from $211,051, for the three month periods
ended March 31, 1998 and 1997, respectively. The Bank had a gain on sale of two
SBA loans totaling $60,994 during the first quarter of 1997, as compared to no
gain being recorded for the same period ending March 31, 1998. Service charges
on deposit accounts increased to $143,230, up $6,082 or 4.43% from $137,148
during the first quarter of 1998 as compared to the same period of 1997. This is
primarily attributed to the increase in new accounts during the period. Other
miscellaneous income decreased to $(2,497) compared to $20,152 for the three
month periods ended March 31, 1998 and 1997, respectively. This decrease is due
to the loss on the sale of OREO equaling $29,240.
Other expenses increased $13,565 to $997,665, from $984,100, for the three month
periods ended March 31, 1998 and 1997, respectively. Salaries and employee
benefits accounted for approximately $29,543 of this increase. Net occupancy
expense decreased 9.86% or $14,061 to $128,595 during the first quarter of 1998,
from $142,646 for the same period ending March 31, 1997. This decrease is due to
an upgrade of the computer system and repairs to the office during 1997, while
no such expenses have ocurred in 1998.
ASSET QUALITY
Nonperforming assets (nonaccrual and restructured loans and real estate acquired
through foreclosure (OREO)) declined to .79% of total loans and OREO at March
31, 1998, compared to 1.19% at December 31, 1997. This decline is attributable
to the decrease in nonaccrual loans and other real estate as well as increases
in loans.
Nonperforming Assets
<TABLE>
<CAPTION>
March 31, December 31,
1998 1997
---- ----
<S> <C> <C>
Loans on nonaccrual $400,749 509,038
Other real estate owned 300,467 502,185
Restructured / Impaired loans -0- -0-
-------- ----------
Total non-performing assets $701,216 $1,011,223
Loans 90 days past due $124,952 $ 95,305
Total nonperforming assets as a percentage of total loans and other real estate 0.79% 1.19%
Loans ninety days past due as a percentage of total loans 0.14% 0.11%
</TABLE>
The allowance for loan losses at March 31, 1998, decreased $28,420 from December
31, 1997, to $1,675,898. The allowance at March 31, 1998, represented 1.90% of
total loans compared to 2.0% at December 31, 1997. The allowance at March 31,
1998 represented 418.19% of nonperforming loans (nonaccrual and
restructured/impaired) at March 31, 1998, compared to 334.81% of non-performing
loans at December 31, 1997.
8
<PAGE> 10
Analysis of the Allowance for Loan Losses at
March 31,
<TABLE>
<CAPTION>
1998 1997
---- ----
<S> <C> <C>
Allowance for loan losses at beginning of period $1,704,318 $1,214,173
---------- ----------
Charge-offs:
Commercial 26,842 303,915
Real Estate -0- -0-
Installment 2,859 31,943
Credit card related -0- 44,170
---------- ----------
Total 29,701 380,028
Recoveries:
Commercial -0- 100
Real Estate -0- -0-
Installment 377 13,311
Credit card related 904 522
---------- ----------
Total 1,281 13,933
Net Charge-offs 28,420 366,095
---------- ----------
Provision charged to income -0- 120,000
---------- ----------
Allowance for loan losses at March 31, 1998 $1,675,898 $ 968,078
========== ==========
</TABLE>
The loan portfolio is periodically reviewed to evaluate the outstanding loans
and to measure both the performance of the portfolio and the adequacy of the
allowance for loan losses. This analysis includes a review of delinquency
trends, actual losses, and internal credit ratings. Management's judgment as to
the adequacy of the allowance is based upon a number of assumptions about future
events which it believes to be reasonable, but which may or may not be accurate.
Because of the inherent uncertainty of assumptions made during the evaluation
process, there can be no assurance that loan losses in future periods will not
exceed the allowance for loan losses or that additional allocations to the
allowance will not be required.
LIQUIDITY AND CAPITAL ADEQUACY
The Bank's net loan to deposit ratio increased by 808 basis points at March 31,
1998, to 78.27%, as compared to 70.19% at December 31, 1997. This change is a
result of the Bank maintaining a level of loan growth above the level of deposit
growth. During the first three months of 1998, deposits decreased by more than
$8,330,239 while gross loans increased by approximately $3,079,814. The Bank's
liquid assets as a percentage of total deposits was 6.86% at March 31, 1998,
compared to 12.45% at December 31, 1997. Management also analyzes the level of
off-balance sheet assets such as unfunded loan equivalents, liquid investments,
and available fund lines in an attempt to minimize the possibility that a
potential shortfall will exist. Based on this analysis, management believes that
the Company has adequate liquidity to meet short-term operating requirements.
However, no assurances can be given in this regard.
Shareholders equity increased 4.44% from December 31, 1997, to $11,207,931 at
March 31, 1998. The capital of the Company and the Bank exceeded all prescribed
regulatory capital guidelines. Regulations require that the most highly rated
banks maintain a minimum Tier l leverage ratio of 3% plus an additional cushion
of at least 1 to 2 percentage points. Tier 1 capital consists of common
shareholders' equity, less certain intangibles. The Bank's Tier 1 leverage ratio
was 8.7% at March 31, 1998, compared to 8.4% at December 31, 1997, an increase
which was due to the decrease in the Bank's assets. Regulations require that the
Bank maintain a minimum total risk-weighted capital ratio of 8%, with one-half
of this amount, or 4%, made up of Tier 1 capital. Risk-weighted assets consist
of balance sheet assets adjusted by risk category, and off-balance sheet asset
equivalents similarly adjusted.
9
<PAGE> 11
At March 31, 1998, the Bank had a risk-weighted total capital ratio of 11.0%,
compared to 11.7% at December 31, 1997, and a Tier 1 risk-weighted capital ratio
of 12.2%, compared to 10.5% at December 31, 1997.
INVESTMENT SECURITIES
At March 31,1998, the Bank had $22,168,303 in investment securities
available-for-sale and $1,660,044 in securities held-to-maturity. The net
unrealized loss on available-for-sale securities, net of deferred income taxes,
was $12,743 on March 31, 1998.
Investment securities comprised approximately 19.2% and 20.3% of the Bank's
assets on March 31, 1998 and December 31, 1997, respectively. The Bank invests
primarily in obligations of the United States or obligations guaranteed as to
principal and interest by the United States and other taxable and tax exempt
securities. At December 31, 1997 the Bank has included in its investment
portfolio instruments described as a derivative, primarily, structured note
derivatives. Structured notes are debt securities whose cash flow
characteristics depend on one or more indexes. Structured notes carry high
credit ratings and are issued as floating-rate instruments. In a rising interest
rate environment, the market value of these securities can decrease due to the
fact that the embedded options, puts, calls, etc., become evident and in
contrast to predictions. The Bank has no investments in the investment portfolio
at March 31, 1998, classified as structured notes. There can be no assurance
that as interest rates change in the future the amount of unrealized loss will
not increase, but if these securities are held until they mature and are repaid
in accordance with their terms, these principal losses will not be realized. The
Bank also engages in Federal Funds transactions with its principal correspondent
banks and primarily acts as a net seller of such funds. The sale of Federal
Funds amounts to a short-term loan from the Bank to another bank.
YEAR 2000
Like many financial institutions, the Company and the Bank rely upon computers
for the daily conduct of their business and for information systems processing.
There is concern among industry experts that on January 1, 2000 computers will
be unable to "read" the new year and there may be widespread computer
malfunctions. The Company and the Bank generally rely on software and hardware
developed by independent third parties to provide the information systems used
by the Company and the Bank. The Company is seeking assurances about the Year
2000 compliance with respect to the third party hardware or software system it
uses, and the Company believes that its internal systems and software and the
network connections it maintains will be adequately programmed to address the
Year 2000 issue. Based on information currently available, management does not
believe that the Company or the Bank will incur significant costs in connection
with the Year 2000 issue. Nevertheless, there can be no assurances that all
hardware and software that either the Company or the Bank uses will be Year 2000
compliant, and the Company cannot predict with any certainty the costs the
company or the Bank will incur to respond to any Year 2000 issues. Further, the
business of many of the Bank's customers may be negatively affected by the Year
2000 issue, and any financial difficulties incurred by the Bank's customers in
solving Year 2000 issues could negatively affect such customer's ability to
repay any loans which the Bank may have extended. Therefore, even if the Company
or the Bank do not incur significant direct costs in connection with responding
to Year 2000 issue, there can be no assurance that the failure or delay of the
Bank's customers or other third parties in addressing the Year 2000 issue or the
costs involved in such process will not have a material adverse effect on the
Bank's business, financial condition and results of operations.
10
<PAGE> 12
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
There are no material pending legal proceedings to which the Company is a party
or of which its property is the subject.
Item 2. Changes in Securities
Not Applicable.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Submission of Matters to a Vote of Security Holders
There were no matters submitted to a vote of security holders during the quarter
ended March 31, 1998.
Item 5. Other information
Not applicable.
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
- --------
<TABLE>
<CAPTION>
Exhibit
Number Description
- ------ -----------
<S> <C>
3.1* Articles of Incorporation
3.2* Bylaws
10.5*** Settlement Agreement and Release with Fayette County Bancshares, Inc. and Terry L. Miller as of October 21,1994.
10.6*** Fayette County Bancshares, Inc. Stock Option Plan
10.7**** Purchase Agreement-Credit Card Accounts dated January 23, 1997 between Fayette County Bank and Carolina First
10.8***** Employment agreement between Fayette County Bank and Rick A. Duncan dated February 21, 1996.
10.9***** Employment agreement between Fayette County Bank and Malcolm R. Godwin dated February 21, 1996.
10.10***** Employment agreement between Fayette County Bank and Ira P. Shepherd dated February 21, 1996.
10.11***** Employment agreement between Fayette County Bank and Mark B. Kearsley dated February 21, 1996.
10.12***** Employment agreement between Fayette County Bank and Richard A. Rodriguez dated February 21, 1996.
21.1** Subsidiaries of the Company
24 Power of Attorney (contained on the Signature Page)
27 Financial Data Schedule for quarter ended March 31, 1998
27.1 Restated Financial Data Schedule for year ended December 31, 1995
27.2 Restated Financial Data Schedule for year ended December 31, 1996
27.3 Restated Financial Data Schedule for quarter ended March 31, 1996
27.4 Restated Financial Data Schedule for quarter ended June 30, 1996
27.5 Restated Financial Data Schedule for quarter ended September 30, 1996
27.6 Restated Financial Data Schedule for quarter ended March 31, 1997
27.7 Restated Financial Data Schedule for quarter ended June 30, 1997
27.8 Restated Financial Data Schedule for quarter ended September 30, 1997
</TABLE>
* Previously filed as exhibits to the Company's Registration
Statement on Form S-18 (Registration No. 33-6658-A) and
incorporated herein by reference.
** Previously filed as exhibit to the Company's Annual Report on Form
10-KSB for the year ended December 31, 1990.
*** Previously filed as exhibits to the Company's Annual Report on
Form 10-KSB for the year ended December 31, 1994.
**** Previously filed as exhibits to the Company's Annual Report on
Form 10-KSB for the year ended December 31, 1996.
***** Previously filed as exhibits to the Company's Annual Report on
Form 10-KSB for the year ended December 31, 1997.
(b) Reports on Form 8-K
- -------------------
The Company filed a Form 8-K on March 2, 1998 announcing a merger
agreement between First Community Banking Services, Inc. and
Regions Financial Corporation.
11
<PAGE> 13
SIGNATURES
In accordance with the requirements of the Exchange Act, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.
FIRST COMMUNITY BANKING SERVICES, INC.
------------------------------------------
(Registrant)
Date: May 13, 1998 /s/ IRA PAT SHEPHERD
------------------------------------------
Ira Pat Shepherd,
Principal Executive Officer
Date: May 13, 1998 /s/ MARK KEARSLEY
------------------------------------------
Mark Kearsley,
Principal Financial and Accounting Officer
12
<TABLE> <S> <C>
<ARTICLE> 9
<MULTIPLIER> 1
<CURRENCY> US DOLLARS
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1998
<PERIOD-START> JAN-01-1998
<PERIOD-END> MAR-31-1998
<EXCHANGE-RATE> 1
<CASH> 5,969,894
<INT-BEARING-DEPOSITS> 85,855
<FED-FUNDS-SOLD> 1,620,000
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 22,168,303
<INVESTMENTS-CARRYING> 1,660,044
<INVESTMENTS-MARKET> 1,686,789
<LOANS> 88,328,085
<ALLOWANCE> 1,675,898
<TOTAL-ASSETS> 123,992,729
<DEPOSITS> 110,703,638
<SHORT-TERM> 0
<LIABILITIES-OTHER> 2,081,160
<LONG-TERM> 0
0
0
<COMMON> 1,371,412
<OTHER-SE> 9,849,262
<TOTAL-LIABILITIES-AND-EQUITY> 123,992,729
<INTEREST-LOAN> 2,291,006
<INTEREST-INVEST> 365,894
<INTEREST-OTHER> 38,909
<INTEREST-TOTAL> 2,695,809
<INTEREST-DEPOSIT> 1,076,631
<INTEREST-EXPENSE> 1,091,132
<INTEREST-INCOME-NET> 1,604,677
<LOAN-LOSSES> 0
<SECURITIES-GAINS> (1,061)
<EXPENSE-OTHER> 997,665
<INCOME-PRETAX> 746,684
<INCOME-PRE-EXTRAORDINARY> 746,684
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 452,684
<EPS-PRIMARY> .33
<EPS-DILUTED> .30
<YIELD-ACTUAL> 0
<LOANS-NON> 400,749
<LOANS-PAST> 124,952
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 1,704,318
<CHARGE-OFFS> 29,701
<RECOVERIES> 1,281
<ALLOWANCE-CLOSE> 1,675,898
<ALLOWANCE-DOMESTIC> 1,675,898
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<RESTATED><F1>
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-START> JAN-01-1995
<PERIOD-END> DEC-31-1995
<CASH> 2,972,249
<INT-BEARING-DEPOSITS> 195,000
<FED-FUNDS-SOLD> 2,880,000
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 10,891,420
<INVESTMENTS-CARRYING> 1,858,720
<INVESTMENTS-MARKET> 1,861,509
<LOANS> 67,771,350
<ALLOWANCE> 918,036
<TOTAL-ASSETS> 90,932,603
<DEPOSITS> 81,436,876
<SHORT-TERM> 0
<LIABILITIES-OTHER> 1,360,124
<LONG-TERM> 0
0
0
<COMMON> 0
<OTHER-SE> 7,523,163
<TOTAL-LIABILITIES-AND-EQUITY> 90,932,603
<INTEREST-LOAN> 5,999,755
<INTEREST-INVEST> 1,183,566
<INTEREST-OTHER> 3,340
<INTEREST-TOTAL> 7,186,661
<INTEREST-DEPOSIT> 2,776,846
<INTEREST-EXPENSE> 2,789,371
<INTEREST-INCOME-NET> 4,397,290
<LOAN-LOSSES> 335,000
<SECURITIES-GAINS> 32
<EXPENSE-OTHER> 3,015,184
<INCOME-PRETAX> 1,583,722
<INCOME-PRE-EXTRAORDINARY> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,022,247
<EPS-PRIMARY> 0.75
<EPS-DILUTED> 0.73
<YIELD-ACTUAL> 9.77
<LOANS-NON> 118,130
<LOANS-PAST> 379,009
<LOANS-TROUBLED> 1,013,000
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 715,230
<CHARGE-OFFS> 170,909
<RECOVERIES> 38,715
<ALLOWANCE-CLOSE> 918,036
<ALLOWANCE-DOMESTIC> 918,036
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN APRIL 1996 AND NOVEMBER 1997
AS WELL AS A 100% STOCK DIVIDEND IN FIRST QUARTER 1998. COMMON STOCK HAS NOT
BEEN RESTATED, HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<RESTATED><F1>
<CURRENCY> U.S. DOLLARS
<S> <C>
<PERIOD-TYPE> YEAR
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-START> JAN-01-1996
<PERIOD-END> DEC-31-1996
<EXCHANGE-RATE> 1
<CASH> 5,317,785
<INT-BEARING-DEPOSITS> 25,088
<FED-FUNDS-SOLD> 1,860,000
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 13,145,260
<INVESTMENTS-CARRYING> 1,659,519
<INVESTMENTS-MARKET> 1,665,963
<LOANS> 81,915,981
<ALLOWANCE> 1,214,173
<TOTAL-ASSETS> 108,553,689
<DEPOSITS> 98,144,366
<SHORT-TERM> 0
<LIABILITIES-OTHER> 1,244,607
<LONG-TERM> 0
0
0
<COMMON> 0
<OTHER-SE> 8,521,654
<TOTAL-LIABILITIES-AND-EQUITY> 108,553,689
<INTEREST-LOAN> 8,202,657
<INTEREST-INVEST> 1,165,968
<INTEREST-OTHER> 0
<INTEREST-TOTAL> 9,368,625
<INTEREST-DEPOSIT> 3,674,314
<INTEREST-EXPENSE> 3,686,430
<INTEREST-INCOME-NET> 5,682,195
<LOAN-LOSSES> 856,312
<SECURITIES-GAINS> 142
<EXPENSE-OTHER> 3,516,871
<INCOME-PRETAX> 1,953,984
<INCOME-PRE-EXTRAORDINARY> 1,953,984
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,254,411
<EPS-PRIMARY> 0.92
<EPS-DILUTED> 0.87
<YIELD-ACTUAL> 10.05
<LOANS-NON> 14,854
<LOANS-PAST> 564,530
<LOANS-TROUBLED> 303,913
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 918,036
<CHARGE-OFFS> 583,332
<RECOVERIES> 23,157
<ALLOWANCE-CLOSE> 1,214,173
<ALLOWANCE-DOMESTIC> 1,214,173
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN NOVEMBER 1997 AND A 100% STOCK
DIVIDEND IN THE FIRST QUARTER OF 1998. COMMON STOCK HAS NOT BEEN RESTATED,
HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<RESTATED><F1>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> MAR-31-1996
<CASH> 3,554,735
<INT-BEARING-DEPOSITS> 195,000
<FED-FUNDS-SOLD> 5,710,000
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 13,124,465
<INVESTMENTS-CARRYING> 1,658,877
<INVESTMENTS-MARKET> 1,643,049
<LOANS> 72,163,188
<ALLOWANCE> 963,718
<TOTAL-ASSETS> 100,812,880
<DEPOSITS> 91,119,191
<SHORT-TERM> 0
<LIABILITIES-OTHER> 531,550
<LONG-TERM> 0
0
0
<COMMON> 0
<OTHER-SE> 0
<TOTAL-LIABILITIES-AND-EQUITY> 100,812,880
<INTEREST-LOAN> 1,889,704
<INTEREST-INVEST> 201,068
<INTEREST-OTHER> 55,488
<INTEREST-TOTAL> 2,146,260
<INTEREST-DEPOSIT> 871,158
<INTEREST-EXPENSE> 871,670
<INTEREST-INCOME-NET> 1,274,590
<LOAN-LOSSES> 120,000
<SECURITIES-GAINS> (967)
<EXPENSE-OTHER> 839,056
<INCOME-PRETAX> 448,030
<INCOME-PRE-EXTRAORDINARY> 448,030
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 273,330
<EPS-PRIMARY> 0.21
<EPS-DILUTED> 0.19
<YIELD-ACTUAL> 0
<LOANS-NON> 61,808
<LOANS-PAST> 82,941
<LOANS-TROUBLED> 912,199
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 918,036
<CHARGE-OFFS> 78,469
<RECOVERIES> 3,151
<ALLOWANCE-CLOSE> 962,718
<ALLOWANCE-DOMESTIC> 962,718
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN APRIL 1996 AND NOVEMBER 1997
AS WELL AS A 100% STOCK DIVIDEND IN FIRST QUARTER 1998. COMMON STOCK HAS NOT
BEEN RESTATED, HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<RESTATED><F1>
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> JUN-30-1996
<CASH> 880,206
<INT-BEARING-DEPOSITS> 3,684,373
<FED-FUNDS-SOLD> 0
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 2,395,889
<INVESTMENTS-CARRYING> 305,199
<INVESTMENTS-MARKET> 302,629
<LOANS> 59,419,228
<ALLOWANCE> 571,254
<TOTAL-ASSETS> 71,925,277
<DEPOSITS> 62,151,245
<SHORT-TERM> 0
<LIABILITIES-OTHER> 189,444
<LONG-TERM> 2,603,315
0
0
<COMMON> 6,191,485
<OTHER-SE> 605,941
<TOTAL-LIABILITIES-AND-EQUITY> 6,787,427
<INTEREST-LOAN> 2,627,825
<INTEREST-INVEST> 203,464
<INTEREST-OTHER> 142,282
<INTEREST-TOTAL> 2,973,571
<INTEREST-DEPOSIT> 1,436,732
<INTEREST-EXPENSE> 1,384,234
<INTEREST-INCOME-NET> 1,389,337
<LOAN-LOSSES> 106,500
<SECURITIES-GAINS> 5,630
<EXPENSE-OTHER> 1,074,199
<INCOME-PRETAX> 326,667
<INCOME-PRE-EXTRAORDINARY> 326,667
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 236,649
<EPS-PRIMARY> 0.43
<EPS-DILUTED> 0.40
<YIELD-ACTUAL> 0.70
<LOANS-NON> 283,219
<LOANS-PAST> 108,848
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 297,722
<ALLOWANCE-OPEN> 618,403
<CHARGE-OFFS> 54
<RECOVERIES> 2
<ALLOWANCE-CLOSE> 571,254
<ALLOWANCE-DOMESTIC> 571,254
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN NOVEMBER 1997 AND A 100% STOCK
DIVIDEND IN THE FIRST QUARTER OF 1998. COMMON STOCK HAS NOT BEEN RESTATED,
HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<RESTATED><F1>
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1995
<PERIOD-START> JAN-01-1996
<PERIOD-END> SEP-30-1996
<CASH> 4,090,330
<INT-BEARING-DEPOSITS> 195,000
<FED-FUNDS-SOLD> 1,800,000
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 13,088,454
<INVESTMENTS-CARRYING> 1,659,305
<INVESTMENTS-MARKET> 1,743,185
<LOANS> 78,406,355
<ALLOWANCE> 1,017,553
<TOTAL-ASSETS> 103,956,337
<DEPOSITS> 94,085,168
<SHORT-TERM> 0
<LIABILITIES-OTHER> 1,146,764
<LONG-TERM> 0
0
0
<COMMON> 0
<OTHER-SE> 8,081,343
<TOTAL-LIABILITIES-AND-EQUITY> 103,956,337
<INTEREST-LOAN> 6,004,242
<INTEREST-INVEST> 709,233
<INTEREST-OTHER> 171,319
<INTEREST-TOTAL> 6,884,794
<INTEREST-DEPOSIT> 2,737,146
<INTEREST-EXPENSE> 2,745,913
<INTEREST-INCOME-NET> 4,138,881
<LOAN-LOSSES> 560,000
<SECURITIES-GAINS> (140)
<EXPENSE-OTHER> 2,670,436
<INCOME-PRETAX> 1,401,158
<INCOME-PRE-EXTRAORDINARY> 848,658
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 843,658
<EPS-PRIMARY> 0.63
<EPS-DILUTED> 0.60
<YIELD-ACTUAL> 0
<LOANS-NON> 311,038
<LOANS-PAST> 446,166
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 918,036
<CHARGE-OFFS> 467,387
<RECOVERIES> 6,904
<ALLOWANCE-CLOSE> 1,017,553
<ALLOWANCE-DOMESTIC> 1,017,553
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN NOVEMBER 1997 AND A 100% STOCK
DIVIDEND IN THE FIRST QUARTER OF 1998. COMMON STOCK HAS NOT BEEN RESTATED,
HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<RESTATED><F1>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> MAR-31-1997
<CASH> 4,032,120
<INT-BEARING-DEPOSITS> 28,193
<FED-FUNDS-SOLD> 13,870,000
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 13,443,088
<INVESTMENTS-CARRYING> 1,659,732
<INVESTMENTS-MARKET> 1,653,324
<LOANS> 83,038,793
<ALLOWANCE> 968,078
<TOTAL-ASSETS> 120,617,541
<DEPOSITS> 109,935,916
<SHORT-TERM> 0
<LIABILITIES-OTHER> 1,096,663
<LONG-TERM> 0
0
0
<COMMON> 0
<OTHER-SE> 8,939,900
<TOTAL-LIABILITIES-AND-EQUITY> 120,617,541
<INTEREST-LOAN> 2,172,771
<INTEREST-INVEST> 0
<INTEREST-OTHER> 0
<INTEREST-TOTAL> 2,438,751
<INTEREST-DEPOSIT> 974,298
<INTEREST-EXPENSE> 979,057
<INTEREST-INCOME-NET> 1,459,694
<LOAN-LOSSES> 120,000
<SECURITIES-GAINS> 145
<EXPENSE-OTHER> 984,100
<INCOME-PRETAX> 566,645
<INCOME-PRE-EXTRAORDINARY> 566,645
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 353,645
<EPS-PRIMARY> 0.26
<EPS-DILUTED> 0.24
<YIELD-ACTUAL> 9.77
<LOANS-NON> 5,772
<LOANS-PAST> 489,646
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 1,214,173
<CHARGE-OFFS> 380,028
<RECOVERIES> 13,933
<ALLOWANCE-CLOSE> 968,078
<ALLOWANCE-DOMESTIC> 968,078
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN NOVEMBER 1997 AND A 100% STOCK
DIVIDEND IN THE FIRST QUARTER OF 1998. COMMON STOCK HAS NOT BEEN RESTATED,
HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<RESTATED><F1>
<CURRENCY> U.S. DOLLARS
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> JUN-30-1997
<EXCHANGE-RATE> 1
<CASH> 4,016,523
<INT-BEARING-DEPOSITS> 34,416
<FED-FUNDS-SOLD> 6,970,000
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 17,741,329
<INVESTMENTS-CARRYING> 1,659,946
<INVESTMENTS-MARKET> 1,670,671
<LOANS> 85,345,764
<ALLOWANCE> 1,114,690
<TOTAL-ASSETS> 120,218,294
<DEPOSITS> 109,139,940
<SHORT-TERM> 0
<LIABILITIES-OTHER> 316,400
<LONG-TERM> 0
0
0
<COMMON> 0
<OTHER-SE> 9,198,902
<TOTAL-LIABILITIES-AND-EQUITY> 120,218,234
<INTEREST-LOAN> 4,361,192
<INTEREST-INVEST> 519,993
<INTEREST-OTHER> 150,890
<INTEREST-TOTAL> 5,032,075
<INTEREST-DEPOSIT> 2,033,400
<INTEREST-EXPENSE> 2,041,224
<INTEREST-INCOME-NET> 2,990,851
<LOAN-LOSSES> 240,000
<SECURITIES-GAINS> 2,868
<EXPENSE-OTHER> 1,879,923
<INCOME-PRETAX> 1,236,392
<INCOME-PRE-EXTRAORDINARY> 754,892
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 754,892
<EPS-PRIMARY> 1.08
<EPS-DILUTED> 0.56
<YIELD-ACTUAL> 0.51
<LOANS-NON> 494,302
<LOANS-PAST> 66,505
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 1,214,173
<CHARGE-OFFS> 388,990
<RECOVERIES> 49,507
<ALLOWANCE-CLOSE> 1,114,690
<ALLOWANCE-DOMESTIC> 1,114,690
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN NOVEMBER 1997 AND A 100% STOCK
DIVIDEND IN THE FIRST QUARTER OF 1998. COMMON STOCK HAS NOT BEEN RESTATED,
HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
<TABLE> <S> <C>
<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS OF FIRST COMMUNITY BANKING SERVICES, INC FOR THE NINE
MONTHS ENDED SEPTEMBER 30, 1997 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE
TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<RESTATED><F1>
<S> <C>
<PERIOD-TYPE> 9-MOS
<FISCAL-YEAR-END> DEC-31-1997
<PERIOD-START> JAN-01-1997
<PERIOD-END> SEP-30-1997
<CASH> 4,203,263
<INT-BEARING-DEPOSITS> 40,815
<FED-FUNDS-SOLD> 0
<TRADING-ASSETS> 0
<INVESTMENTS-HELD-FOR-SALE> 22,838,349
<INVESTMENTS-CARRYING> 1,560,024
<INVESTMENTS-MARKET> 1,675,621
<LOANS> 87,971,226
<ALLOWANCE> 1,601,460
<TOTAL-ASSETS> 120,629,818
<DEPOSITS> 108,872,322
<SHORT-TERM> 0
<LIABILITIES-OTHER> 1,496,063
<LONG-TERM> 0
0
0
<COMMON> 647,712
<OTHER-SE> 9,613,721
<TOTAL-LIABILITIES-AND-EQUITY> 120,629,818
<INTEREST-LOAN> 6,626,223
<INTEREST-INVEST> 1,202,265
<INTEREST-OTHER> 1,285
<INTEREST-TOTAL> 7,829,773
<INTEREST-DEPOSIT> 3,126,832
<INTEREST-EXPENSE> 3,146,932
<INTEREST-INCOME-NET> 4,682,841
<LOAN-LOSSES> 540,000
<SECURITIES-GAINS> (8,685)
<EXPENSE-OTHER> 2,738,451
<INCOME-PRETAX> 1,906,079
<INCOME-PRE-EXTRAORDINARY> 1,906,073
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 1,175,973
<EPS-PRIMARY> 0.87
<EPS-DILUTED> 0.80
<YIELD-ACTUAL> 0
<LOANS-NON> 1,232,823
<LOANS-PAST> 60,985
<LOANS-TROUBLED> 0
<LOANS-PROBLEM> 0
<ALLOWANCE-OPEN> 1,214,123
<CHARGE-OFFS> 407,261
<RECOVERIES> 254,546
<ALLOWANCE-CLOSE> 1,601,460
<ALLOWANCE-DOMESTIC> 1,601,460
<ALLOWANCE-FOREIGN> 0
<ALLOWANCE-UNALLOCATED> 0
<FN>
<F1> A SUBSEQUENT 5% STOCK DIVIDEND WAS ISSUED IN NOVEMBER 1997 AND A 100% STOCK
DIVIDEND IN THE FIRST QUARTER OF 1998. COMMON STOCK HAS NOT BEEN RESTATED,
HOWEVER EARNINGS PER SHARE HAS BEEN RESTATED.
</FN>
</TABLE>
