SNB BANCSHARES INC
10KSB, 2000-03-27
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SNB BANCSHARES INC, 10KSB, 2000-03-27
Next: TRIGEN ENERGY CORP, SC TO-T/A, 2000-03-27

Part II (Continued)

Item 7

FINANCIAL STATEMENTS

The following consolidated financial statements of the Registrant and its subsidiaries are included on exhibit 99(a) of this Annual Report on Form 10-KSB:

Consolidated Balance Sheets - December 31, 1999 and 1998

Consolidated Statements of Income - Years Ended December 31, 1999, 1998 and 1997

Consolidated Statements of Comprehensive Income - Years Ended December 31, 1999, 1998 and 1997

Consolidated Statements of Stockholders' Equity - Years Ended December 31, 1999, 1998 and 1997

Consolidated Statements of Cash Flows - Years Ended December 31, 1999, 1998 and 1997

Notes to Consolidated Financial Statements

 

Item 8

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURES

There has been no Form 8-K filed within 24 months prior to the date of the most recent financial statements reporting a change of accountants or reporting disagreements on any matter of accounting principle, practice, financial statement disclosure or auditing scope or procedure.

 

Part III

Item 9

DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS, COMPLIANCE WITH SECTION 16(a) OF THE EXCHANGE ACT

Incorporated herein by reference to pages 3, 4, 6, 11 and 12 of the Company's Definitive Proxy Statement for the 2000 Annual Meeting of Stockholders.

Item 10

EXECUTIVE COMPENSATION

Incorporated herein by reference to pages 4, 7, 8, 9, 10 and 11 of the Company's Definitive Proxy Statement for the 2000 Annual Meeting of Stockholders.

Item 11

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Incorporated herein by reference to pages 5 and 6 of the Company's Definitive Proxy Statement for the 2000 Annual Meeting of Stockholders.

Part III (Continued)

Item 12

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Incorporated herein by reference to page 11 of the Company's Definitive Proxy Statement for 2000 Annual Meeting of Stockholders.

Part IV

Item 13

EXHIBITS AND REPORTS ON FORM 8-K

(a)

 

Exhibits included herein:

 

PAGE

 

 

 

 

 

 

 

3(a) - Articles of Incorporation

 

N/A

 

 

- Filed as Exhibit 3.2 to the Registrant's Registration Statement Form S.4 (File No. 333-49977), Filed with the Commission on April 13, 1998 Incorporated Herein

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3(b) - Bylaws

 

N/A

 

 

- Filed as Exhibit 3.2 to the Registrant's Registration Statement on Form S-4 (File No. 333-49977), Filed with the Commission on April 13, 1998 and Incorporated Herein

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 - Instruments Defining the Rights of Security Holders

 

Definitive Proxy Statement, Incorporated by Reference

 

 

 

 

 

 

 

11 - Statement of Computation of Net Income Per Share

 

Attachment

 

 

 

 

 

 

 

21 - Subsidiary Information

 

Exhibit 99(a) 7, Footnote 1

 

 

 

 

 

 

 

27 - Financial Data Schedule

 

Attachment

 

 

 

 

 

 

 

27(a) - Restated Financial Data Schedule

 

Attachment

 

 

 

 

 

 

 

99 - Additional Exhibits

 

 

 

 

 

 

 

 

 

99(a) - Consolidated Financial Statements

 

Attachment

 

 

 

 

 

(b)

 

Reports on Form 8-K:

 

 

 

 

 

 

 

 

 

No reports on Form 8-K have been filed by the registrant during the last quarter of the period covered by this report.

 

 

 

 

 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, Security National Bank has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized:

SNB BANCSHARES, INC.

 

 

Robert C. "Neal" Ham

Chairman of the Board of Directors

 

H. Averett Walker

President/Director/Chief Executive Officer

 

 

 

Date:

 

Date:

 

 

 

 

 

 

Richard A. Collinsworth

Executive Vice President

 

Shirley O. Jackson

Senior Vice-President/Secretary

 

 

 

Date:

 

Date:

 

 

 

 

 

 

Michael T. O'Dillon

Senior Vice-President/Treasurer/Controller/

Chief Financial Officer

 

 

 

 

 

Date:

 

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated:

 

 

Edward M. Beckham, II, Director

 

 

 

Date:

 

 

 

 

 

Lee Greene, Jr., Director

 

 

Date:

 

 

 

 

 

 

Alford C. Bridges, Director

 

Date:

 

 

 

 

 

 

Benjamin W. Griffith, III, Director

 

Date:

 

 

 

 

 

 

Robert T. Mullis, Director

 

Date:

 

 

 

 

 

 

Ben G. Porter, Director

 

Date:

 

 

 

 

 

 

Bobby Stalnaker, Director

 

Date:

 

 

 

 

 

 

H. Cullen Talton, Jr., Director

 

Date:

 

 

 

 

 

 

Joe E. Timberlake, III, Director

 

Date:

 

 

 

 

 

 

Larry Walker, Director

 

Date:

 

 

 

 

 

 

Richard W. White, Jr., Director

 

Date:

EXHIBIT NO. 11

 

STATEMENT OF COMPUTATION OF EARNINGS PER SHARE

 

 

 

Year Ended December 31, 1999

 

 

 

 

 

 

 

Shares

 

Earnings Per Share

 

 

(In Thousands)

 

 

 

 

 

Basic Weighted Average Shares Outstanding

 

3,341

 

$0.97

 

 

 

 

 

Diluted

 

 

 

 

Average Shares Outstanding

 

3,341

 

 

Common Stock Equivalents

 

50

 

 

 

 

 

 

 

 

 

3,391

 

$0.96

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 1998

 

 

 

 

 

Basic Weighted Average Shares Outstanding

 

3,185

 

$0.73

 

 

 

 

 

Diluted

 

 

 

 

Average Shares Outstanding

 

3,185

 

 

Common Stock Equivalents

 

167

 

 

 

 

 

 

 

 

 

3,352

 

$0.69

EXHIBIT 27

Article 9 of Regulation S-X

Bank Holding Companies and Savings and Loan Holding Companies

Financial Data Schedule Worksheet for: SNB Bancshares, Inc. Page 1 of 3

Review the following list of tags for Article 9 and fill in the correct data in the column(s) provided. Generally only one column of information will be required, however, two columns are provided if required in the Financial Data Schedule.

To include a footnote, place a number in parentheses next to the value and provide the test of each corresponding footnote at the end of the worksheet form.

 

<LEGEND>

Do you wish to include a LEGEND?

YES X NO

THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS

*Identify the financial statements(s) to be referenced in the legend:

 

<RESTATED>

Are your financials being "restated" from a previously filed schedule?

(Not used to correct "flawed" schedules)

YES X NO

(NO VALUE REQUIRED)

<CIK>

Does this data apply to a coregistrant?

YES X NO

COREGISTRANT CIK:

<NAME>

Does this data apply to a coregistrant?

YES X NO

COREGISTRANT NAME:

<MULTIPLIER>

Doe the financials require a multiplier other than 1(one)?

YES X NO

1,000 1,000,000,000

1,000,000 1,000,000,000,000

<CURRENCY>

Is the currency used other than U.S. Dollar?

YES X NO

CURRENCY OF FINANCIAL DATA:

<PERIOD TYPE>

(Example: 9-MOS)

 

 

<FISCAL-YEAR-END>

(Example: DEC-31-1994)

d e c 31 1 9 9 9

M M M DD Y Y Y Y

 

M M M DD Y Y Y Y

<PERIOD-START>

(Example: JAN-01-1995)

j a n 0 1 1 9 9 9

M M M DD Y Y Y Y

 

M M M DD Y Y Y Y

<PERIOD-END>

(Example: SEP-30-1995)

d e c 3 1 1 9 9 9

M M M DD Y Y Y Y

 

M M M DD Y Y Y Y

<EXCHANGE-RATE>

Is the exchange rate other than 1(one)?

(Value may contain up to 5 decimal places)

YES X NO

EXCHANGE RATE:

EXCHANGE RATE:

<CASH>

15,004,808

 

<INTEREST-BEARING-DEPOSITS>

-

 

<FED-FUNDS-SOLD>

6,125,000

 

<TRADING-ASSETS>

-

 

<INVESTMENTS-HELD-FOR-SALE>

42,176,414

 

<INVESTMENTS-CARRYING>

2,910,905

 

<INVESTMENTS-MARKET>

2,931,505

 

 

Article 9 of Regulation S-X

Bank Holding Companies and Savings and Loan Holding Companies

Financial Data Schedule Worksheet for: SNB Bancshares, Inc. Page 2 of 3

<PERIOD-TYPE> 12 MOS <PERIOD-TYPE>

 

 

 

<LOANS>

207,429,584

 

<ALLOWANCE>

2,327,180

 

<TOTAL-ASSETS>

283,482,506

 

<DEPOSITS>

237,417,646

 

<SHORT-TERM>

12,742,777

 

<LIABILITIES-OTHER>

2,768,727

 

<LONG-TERM>

3,081,005

 

<COMMON>

3,340,624

 

<PREFERRED-MANDATORY>

-

 

<PREFERRED>

-

 

<OTHER-SE>

24,131,727

 

<TOTAL-LIABILITIES-AND-EQUITY>

283,482,506

 

<INTEREST-LOAN>

17,993,787

 

<INTEREST-INVEST>

2,185,505

 

<INTEREST-OTHER>

222,943

 

<INTEREST-TOTAL>

20,402,235

 

<INTEREST-DEPOSIT>

8,020,491

 

<INTEREST-EXPENSE>

8,427,156

 

<INTEREST-INCOME-NET>

11,975,079

 

<LOAN-LOSSES>

736,125

 

<SECURITIES-GAINS>

(1,913)

 

<EXPENSE-OTHER>

9,537,391

 

<INCOME-PRETAX>

4,774,470

 

<INCOME-PRE-EXTRAORDINARY>

3,245,174

 

<EXTRAORDINARY>

-

 

<CHANGES>

-

 

<NET-INCOME>

3,245,174

 

<EPS-BASIC>

(Value may contain up to 3 decimal places)

0.97

 

Article 9 of Regulation S-X

Bank Holding Companies and Savings and Loan Holding Companies

Financial Data Schedule Worksheet for: SNB Bancshares, Inc. Page 3 of 3

<PERIOD-TYPE> 12 MOS <PERIOD-TYPE>

 

 

 

<EPS-DILUTED>

(Value may contain up to 3 decimal places)

0.96

 

<YIELD-ACTUAL>

4.67

 

<LOANS-NON>

715,125

 

<LOANS-PAST>

341,000

 

<LOANS-TROUBLED >

-

 

<LOANS-PROBLEM>

-

 

<ALLOWANCE-OPEN>

2,070,253

 

<CHARGE-OFFS>

587,545

 

<RECOVERIES>

108,347

 

<ALLOWANCE-CLOSE>

2,327,180

 

<ALLOWANCE-DOMESTIC>

2,327,180

 

<ALLOWANCE-FOREIGN>

-

 

<ALLOWANCE-UNALLOCATED>

-

 

Footnote Test: (Note: Each footnote cannot exceed 256 characters, including spaces)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXHIBIT 27(a)

Article 9 of Regulation S-X

Bank Holding Companies and Savings and Loan Holding Companies

Restated Financial Data Schedule Worksheet for: SNB Bancshares, Inc. Page 1 of 3

Review the following list of tags for Article 9 and fill in the correct data in the column(s) provided. Generally only one column of information will be required, however, two columns are provided if required in the Financial Data Schedule.

To include a footnote, place a number in parentheses next to the value and provide the test of each corresponding footnote at the end of the worksheet form.

 

<LEGEND>

Do you wish to include a LEGEND?

YES X NO

<RESTATED>

Are your financials being "restated" from a previously filed schedule?

(Not used to correct "flawed" schedules)

X YES NO

(NO VALUE REQUIRED)

<CIK>

Does this data apply to a coregistrant?

YES X NO

COREGISTRANT CIK:

<NAME>

Does this data apply to a coregistrant?

YES X NO

COREGISTRANT NAME:

<MULTIPLIER>

Doe the financials require a multiplier other than 1(one)?

YES X NO

1,000 1,000,000,000

1,000,000 1,000,000,000,000

<CURRENCY>

Is the currency used other than U.S. Dollar?

YES NO

CURRENCY OF FINANCIAL DATA:

<PERIOD TYPE>

(Example: 9-MOS)

12 MOS

12 MOS

<FISCAL-YEAR-END>

(Example: DEC-31-1994)

D E C 31 1 9 9 8

M M M DD Y Y Y Y

D E C 31 1 9 9 7

M M M DD Y Y Y Y

<PERIOD-START>

(Example: JAN-01-1995)

J A N 0 1 1 9 9 8

M M M DD Y Y Y Y

J A N 0 1 1 9 9 7

M M M DD Y Y Y Y

<PERIOD-END>

(Example: SEP-30-1995)

D E C 31 1 9 9 8

M M M DD Y Y Y Y

D E C 31 1 9 9 7

M M M DD Y Y Y Y

<EXCHANGE-RATE>

Is the exchange rate other than 1(one)?

(Value may contain up to 5 decimal places)

YES X NO

EXCHANGE RATE:

EXCHANGE RATE:

<CASH>

14,004,761

12,218,541

<INTEREST-BEARING-DEPOSITS>

-

-

<FED-FUNDS-SOLD>

10,651,000

9,075,000

<TRADING-ASSETS>

-

-

<INVESTMENTS-HELD-FOR-SALE>

35,148,291

35,500,913

<INVESTMENTS-CARRYING>

4,152,759

5,732,350

<INVESTMENTS-MARKET>

4,284,638

5,856,682

 

Article 9 of Regulation S-X

Bank Holding Companies and Savings and Loan Holding Companies

Restated Financial Data Schedule Worksheet for: SNB Bancshares, Inc. Page 2 of 3

<PERIOD-TYPE> 12 MOS <PERIOD-TYPE> 12 MOS

 

 

 

<LOANS>

179,161,644

145,484,463

<ALLOWANCE>

2,070,253

1,860,987

<TOTAL-ASSETS>

253,005,774

216,393,472

<DEPOSITS>

217,778,422

188,806,800

<SHORT-TERM>

3,220,389

1,068,672

<LIABILITIES-OTHER>

3,083,303

2,188,096

<LONG-TERM>

3,188,077

1,260,000

<COMMON>

3,340,624

2,970,274

<PREFERRED-MANDATORY>

-

-

<PREFERRED>

-

-

<OTHER-SE>

23,394,959

19,780,114

<TOTAL-LIABILITIES-AND-EQUITY>

253,005,774

216,393,472

<INTEREST-LOAN>

16,089,487

14,203,986

<INTEREST-INVEST>

2,090,912

2,129,090

<INTEREST-OTHER>

449,481

636,041

<INTEREST-TOTAL>

18,629,880

16,969,117

<INTEREST-DEPOSIT>

7,586,472

7,154,711

<INTEREST-EXPENSE>

7,895,112

7,344,752

<INTEREST-INCOME-NET>

10,734,768

9,624,365

<LOAN-LOSSES>

636,000

505,000

<SECURITIES-GAINS>

7,821

3,612

<EXPENSE-OTHER>

8,946,668

7,118,654

<INCOME-PRETAX>

3,709,910

3,830,236

<INCOME-PRE-EXTRAORDINARY>

2,326,967

2,607,379

<EXTRAORDINARY>

-

-

<CHANGES>

-

-

<NET-INCOME>

2,326,967

2,607,379

<EPS-BASIC>

(Value may contain up to 3 decimal places)

0.73

0.88

 

Article 9 of Regulation S-X

Bank Holding Companies and Savings and Loan Holding Companies

Restated Financial Data Schedule Worksheet for: SNB Bancshares, Inc. Page 3 of 3

<PERIOD-TYPE> 12 MOS <PERIOD-TYPE> 12 MOS

 

 

 

<EPS-DILUTED>

(Value may contain up to 3 decimal places)

0.69

0.80

<YIELD-ACTUAL>

4.73

4.96

<LOANS-NON>

594,000

870,000

<LOANS-PAST>

203,000

123,000

<LOANS-TROUBLED >

-

-

<LOANS-PROBLEM>

-

-

<ALLOWANCE-OPEN>

1,860,987

1,759,576

<CHARGE-OFFS>

496,970

688,362

<RECOVERIES>

70,236

284,773

<ALLOWANCE-CLOSE>

2,070,253

1,860,987

<ALLOWANCE-DOMESTIC>

2,070,253

1,860,987

<ALLOWANCE-FOREIGN>

-

-

<ALLOWANCE-UNALLOCATED>

-

-

Footnote Test: (Note: Each footnote cannot exceed 256 characters, including spaces)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXHIBIT NO. 99(a)

McNair, McLemore, Middlebrooks & Co., LLP

CERTIFIED PUBLIC ACCOUNTANTS

A PARTNERSHIP INCLUDING A PROFESSIONAL CORPORATION

RALPH S. McLEMORE, SR., C.P.A. (1963-1977)

SIDNEY B. McNAIR, C.P.A. (1954-1992)

SIDNEY E. MIDDLEBROOKS, C.P.A., P.C.

RAY C. PEARSON, C.P.A.

J. RANDOLPH NICHOLS, C.P.A.

WILLIAM H. EPPS, JR., C.P.A.

 

RAYMOND A. PIPPIN, JR., C.P.A.

JERRY A. WOLFE, C.P.A.

W. E. BARFIELD, JR., C.P.A.

HOWARD S. HOLLEMAN, C.P.A.

F. GAY McMICHAEL, C.P.A.

RICHARD A. WHITTEN, JR., C.P.A.

ELIZABETH WARE HARDIN, C.P.A.

CAROLINE E. GRIFFIN, C.P.A.

RONNIE K. GILBERT, C.P.A.

 

389 MULBERRY STREET

POST OFFICE BOX ONE

MACON, GEORGIA 31202

(912) 746-6277

FAX (912) 741-8353

1117 MORNINGSIDE DRIVE

POST OFFICE BOX 1287

PERRY, GA 31069

(912) 987-0947

FAX (912) 987-0526

REPORT OF INDEPENDENT ACCOUNTANTS

 

The Board of Directors and Stockholders

SNB Bancshares, Inc. and Subsidiaries

We have audited the accompanying consolidated balance sheets of SNB Bancshares, Inc. and Subsidiaries as of December 31, 1999 and 1998 and the related consolidated statements of income, comprehensive income, changes in stockholders' equity and cash flows for each of the years in the three-year period ended December 31, 1999. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of SNB Bancshares, Inc. and Subsidiaries as of December 31, 1999 and 1998 and the results of operations and cash flows for each of the years in the three-year period ended December 31, 1999 in conformity with generally accepted accounting principles.

 

 

 

McNAIR, McLEMORE, MIDDLEBROOKS & CO., LLP

 

Macon, Georgia

January 14, 2000

 

SNB BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

DECEMBER 31

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

1999

 

1998

 

 

 

 

Cash and Balances Due from Depository Institutions

$15,004,808

 

$14,004,761

 

 

 

 

 

 

 

 

Federal Funds Sold

6,125,000

 

10,651,000

 

 

 

 

Investment Securities

 

 

 

Available for Sale, At Fair Value

42,176,414

 

35,148,291

Held to Maturity, At Cost (Fair Value of $2,931,505

 

 

 

and $4,284,638 in 1999 and 1998, Respectively)

2,910,905

 

4,152,759

 

 

 

 

 

45,087,319

 

39,301,050

 

 

 

 

Loans

207,549,349

 

179,293,577

Allowance for Loan Losses

(2,327,180)

 

(2,070,253)

Unearned Interest and Fees

(119,765)

 

(131,933)

 

 

 

 

 

205,102,404

 

177,091,391

 

 

 

 

Premises and Equipment

8,284,317

 

7,786,056

 

 

 

 

 

 

 

 

Other Real Estate (Net of Allowance of $4,438 and

 

 

 

$20,000 in 1999 and 1998, Respectively)

125,324

 

720,961

 

 

 

 

 

 

 

 

Other Assets

3,753,334

 

3,450,555

 

 

 

 

 

 

 

 

Total Assets

$283,482,506

 

$253,005,774

 

 

The accompanying notes are an integral part of these balance sheets.

 

SNB BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

DECEMBER 31

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

1999

 

1998

 

 

 

 

Deposits

 

 

 

Noninterest-Bearing

$51,195,897

 

$50,703,065

Interest-Bearing

186,221,749

 

167,075,357

 

 

 

 

 

237,417,646

 

217,778,422

 

 

 

 

Borrowed Money

 

 

 

Federal Funds Purchased and Securities Sold

 

 

 

Under Agreement to Repurchase

9,191,146

 

2,810,575

Demand Notes to U.S. Treasury

435,011

 

293,194

Obligation Under Capital Lease

142,625

 

194,697

Other Borrowed Money

6,055,000

 

3,110,000

 

 

 

 

 

15,823,782

 

6,408,466

 

 

 

 

Other Liabilities

2,768,727

 

3,083,303

 

 

 

 

 

 

 

 

Stockholders' Equity

 

 

 

Common Stock, Par Value $1 a Share; Authorized

 

 

 

10,000,000 Shares, Issued 3,340,624 Shares as of

 

 

 

December 31, 1999 and 1998

3,340,624

 

3,340,624

Paid-In Capital

12,611,603

 

12,611,603

Retained Earnings

11,978,751

 

9,585,439

Accumulated Other Comprehensive

Income, Net of Tax (Benefit)

(458,627)

 

197,917

 

 

 

 

 

27,472,351

 

25,735,583

 

 

 

 

Total Liabilities and Stockholders' Equity

$283,482,506

 

$253,005,774

 

 

The accompanying notes are an integral part of these balance sheets.

 

SNB BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

FOR THE YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

 

 

1999

 

1998

 

1997

Interest Income

 

 

 

 

 

Loans, Including Fees

$17,993,787

 

$16,089,487

 

$14,203,986

Federal Funds Sold

218,325

 

447,899

 

633,992

Deposits with Other Banks

4,618

 

1,582

 

2,049

Investment Securities

 

 

 

 

 

U. S. Treasury

155,476

 

253,447

 

276,432

U. S. Government Agencies

1,533,628

 

1,336,426

 

1,270,638

State, County and Municipal

386,610

 

443,569

 

522,766

Other Investments

109,791

 

57,470

 

59,254

 

 

 

 

 

 

 

20,402,235

 

18,629,880

 

16,969,117

Interest Expense

 

 

 

 

 

Deposits

8,020,491

 

7,586,472

 

7,154,711

Federal Funds Purchased

64,250

 

26,024

 

10,051

Demand Notes Issued to the U.S. Treasury

19,978

 

24,237

 

24,870

Other Borrowed Money

322,437

 

258,379

 

155,120

 

 

 

 

 

 

 

8,427,156

 

7,895,112

 

7,344,752

 

 

 

 

 

 

Net Interest Income

11,975,079

 

10,734,768

 

9,624,365

 

 

 

 

 

 

Provision for Loan Losses

736,125

 

636,000

 

505,000

 

 

 

 

 

 

Net Interest Income After Provision for Loan Losses

11,238,954

 

10,098,768

 

9,119,365

 

 

 

 

 

 

Noninterest Income

 

 

 

 

 

Service Charges on Deposits

1,543,513

 

1,531,488

 

1,298,814

Other Service Charges, Commissions and Fees

1,355,510

 

977,986

 

407,767

Securities Gains (Losses)

(1,913)

 

7,821

 

3,612

Gain from Sale of SBA Loans

-

 

-

 

21,788

Other

175,797

 

40,515

 

97,544

 

 

 

 

 

 

 

3,072,907

 

2,557,810

 

1,829,525

Noninterest Expenses

 

 

 

 

 

Salaries and Employee Benefits

5,200,757

 

4,541,465

 

3,604,099

Occupancy and Equipment

1,475,009

 

1,192,710

 

1,044,347

Loss on Disposition of Premises and Equipment

-

 

41,322

 

78,861

Office Supplies and Printing

178,211

 

184,575

 

162,569

Data Processing Conversion

-

 

222,415

 

-

Other

2,683,414

 

2,764,181

 

2,228,778

 

 

 

 

 

 

 

9,537,391

 

8,946,668

 

7,118,654

 

 

 

 

 

 

Income Before Income Taxes

4,774,470

 

3,709,910

 

3,830,236

 

 

 

 

 

 

Income Taxes

1,529,296

 

1,382,943

 

1,222,857

 

 

 

 

 

 

Net Income

$ 3,245,174

 

$ 2,326,967

 

$ 2,607,379

 

 

 

 

 

 

Basic Earnings Per Share

$ 0.97

 

$ 0.73

 

$ 0.88

 

 

 

 

 

 

Diluted Earnings Per Share

$ 0.96

 

$ 0.69

 

$ 0.80

The accompanying notes are an integral part of these statements.

SNB BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

FOR THE YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1999

 

1998

 

1997

 

 

 

 

 

 

 

Net Income

 

$3,245,174

 

$2,326,967

 

$2,607,379

 

 

 

 

 

 

 

Other Comprehensive Income, Net of Tax

 

 

 

 

 

 

Gains (Losses) on Securities

Arising During the Year

 

(657,807)

 

133,102

 

89,476

Reclassification Adjustment

 

1,263

 

(5,162)

 

(2,383)

 

 

 

 

 

 

 

Unrealized Gains (Losses) on Securities

 

(656,544)

 

127,940

 

87,093

 

 

 

 

 

 

 

Comprehensive Income

 

$2,588,630

 

$2,454,907

 

$2,694,472

 

 

 

 

 

 

 

 

 The accompanying notes are an integral part of these statements.

 

SNB BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

FOR THE YEARS ENDED DECEMBER 31, 1999, 1998 AND 1997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares

 

 

Common

Stock

 

 

Paid-In

Capital

 

 

Retained

Earnings

 

Accumulated Other Comprehensive Income

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 1996

2,501,595

 

$2,501,595

 

$11,334,107

 

$ 6,245,011

 $(17,116)

 

$20,063,597

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of Common Stock

29,708

 

29,708

 

371,350

 

 

 

 

 

401,058

Stock Split Effected as Dividend

421,553

 

421,553

 

 

 

(421,895)

 

 

 

(342)

Exercise of Stock Warrants

17,418

 

17,418

 

42,082

 

 

 

 

 

59,500

Unrealized Gain on Securities

Available for Sale, Net of Tax of $44,866

 

 

 

 

 

 

 

 87,093

87,093

Cash Dividends

 

 

 

 

 

 

(467,897)

 

 

 

(467,897)

Net Income

 

 

 

 

 

 

2,607,379

 

 

 

2,607,379

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 1997

2,970,274

 

2,970,274

 

11,747,539

 

7,962,598

 69,977

 

22,750,388

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of Stock Warrants

370,350

 

370,350

 

864,064

 

 

 

 

 

1,234,414

Unrealized Gain on Securities

Available for Sale, Net of Tax of $65,908

 

 

 

 

 

 

 

 127,940

 

127,940

Cash Dividends

 

 

 

 

 

 

(704,126)

 

 

 

(704,126)

Net Income

 

 

 

 

 

 

2,326,967

 

 

 

2,326,967

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 1998

3,340,624

 

3,340,624

 

12,611,603

 

9,585,439

 197,917

 

25,735,583

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Loss on Securities

Available for Sale, Net of Tax Benefit of $338,220

 

 

 

 

 

 

 

 (656,544)

 

(656,544)

Cash Dividends

 

 

 

 

 

 

(851,862)

 

 

 

(851,862)

Net Income

 

 

 

 

 

 

3,245,174

 

 

 

3,245,174

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 1999

3,340,624

 

$3,340,624

 

$12,611,603

 

$11,978,751

 $(458,627)

 

$27,472,351

 

 

 

 

The accompanying notes are an integral part of these statements.

SNB BANCSHARES, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

 

 

 

1999

 

1998

 

1997

Cash Flows from Operating Activities

 

 

 

 

 

Net Income

$ 3,245,174

 

$ 2,326,967

 

$ 2,607,379

Adjustments to Reconcile Net Income to Net

 

 

 

 

 

Cash Provided from Operating Activities

 

 

 

 

 

Depreciation

691,960

 

526,599

 

453,136

Amortization and Accretion

131,088

 

121,128

 

138,368

Provision for Loan Losses

736,125

 

636,000

 

505,000

Deferred Income Taxes

(79,736)

 

(12,007)

 

26,847

Securities (Gains) Losses

1,913

 

(7,821)

 

(3,612)

Gain from Sale of SBA Loans

-

 

-

 

(21,788)

(Gain) Loss on Sale of Other Real Estate

68,546

 

50,036

 

(18,631)

Unrealized Loss on Other Real Estate

-

 

23,781

 

25,000

Loss on Sale of Premises and Equipment

-

 

41,322

 

78,861

Change In

 

 

 

 

 

Interest Receivable

(72,195)

 

(250,152)

 

(313,985)

Prepaid Expenses

20,751

 

(39,847)

 

(45,151)

Interest Payable

178,555

 

327,092

 

19,686

Accrued Expenses and Accounts Payable

(168,305)

 

389,876

 

(279,158)

Other

(156,428)

 

225,302

 

855,284

 

 

 

 

 

 

 

4,597,448

 

4,358,276

 

4,027,236

Cash Flows from Investing Activities

 

 

 

 

 

Proceeds from Sale of SBA Loans

-

 

-

 

546,788

Investment in SBA Loans

-

 

-

 

(700,000)

Purchase of Investment Securities Available for Sale

(34,467,005)

 

(23,383,880)

 

(23,730,863)

Purchase of Investment Securities Held to Maturity

-

 

(177,585)

 

-

Proceeds from Disposition of Investment Securities

 

 

 

 

 

Available for Sale

26,405,792

 

23,925,496

 

28,330,826

Held to Maturity

1,245,000

 

1,751,984

 

1,026,354

Loans to Customers

(28,776,073)

 

(34,691,478)

 

(22,678,876)

Purchase of Software

(25,492)

 

(46,807)

 

(35,183)

Purchase of Premises and Equipment

(1,264,327)

 

(2,289,379)

 

(1,907,528)

Proceeds from Disposal of Premises and Equipment

-

 

10,000

 

13,816

Other Real Estate

556,026

 

672,769

 

549,631

 

 

 

 

 

 

 

(36,326,079)

 

(34,228,880)

 

(18,585,035)

Cash Flows from Financing Activities

 

 

 

 

 

Interest-Bearing Customer Deposits

19,146,392

 

19,596,441

 

8,173,164

Noninterest-Bearing Customer Deposits

492,832

 

9,345,817

 

3,734,566

Demand Note to the U.S. Treasury

141,817

 

(452,523)

 

138,798

Issuance of Common Stock

-

 

1,234,414

 

460,216

Dividends Paid

(851,862)

 

(704,126)

 

(467,897)

Federal Funds Purchased

6,380,571

 

2,467,154

 

343,421

Note to the Federal Home Loan Bank

3,000,000

 

3,000,000

 

-

Repayments on Notes to Federal Home Loan Bank

(55,000)

 

(1,205,000)

 

(2,356,800)

Obligation Under Capital Lease

(52,072)

 

(49,353)

 

244,050

 

 

 

 

 

 

 

28,202,678

 

33,232,824

 

10,269,518

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

(3,525,953)

 

3,362,220

 

(4,288,281)

 

 

 

 

 

 

Cash and Cash Equivalents, Beginning

24,655,761

 

21,293,541

 

25,581,822

 

 

 

 

 

 

Cash and Cash Equivalents, Ending

$ 21,129,808

 

$ 24,655,761

 

$ 21,293,541

 

The accompanying notes are an integral part of these statements.

SNB BANCSHARES, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

(1) Summary of Significant Accounting Policies

Basis of Presentation

The consolidated financial statements include the accounts of SNB Bancshares, Inc. (the Company) and its wholly-owned subsidiaries, Security Bank of Bibb County (formerly Security National Bank) located in Macon, Georgia and Security Bank of Houston County (formerly Crossroads Bank of Georgia), located in Perry, Georgia (the Banks). All significant intercompany accounts have been eliminated. The accounting and reporting policies of SNB Bancshares, Inc. and Subsidiaries conform to generally accepted accounting principles and practices utilized in the commercial banking industry.

Security Bank of Houston County was acquired on August 8, 1998 in a business combination accounted for as pooling of interests. Accordingly, all years presented herein have been restated to reflect pooled financial position and operating results.

In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the balance sheet date and revenues and expenses for the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near-term relate to the determination of the allowance for loan losses, the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans and the valuation of deferred tax assets.

Description of Business

The Banks provide a full range of retail and commercial banking services for consumers and small to medium size businesses primarily in central Georgia. Lending and investing activities are funded primarily by deposits gathered through its retail branch office network. Lending is concentrated in mortgage, commercial and consumer loans to local borrowers. In management's opinion, although the Banks have a high concentration of real estate loans, these loans are well collateralized and do not pose an adverse credit risk. In addition, the balance of the loan portfolio is sufficiently diversified to avoid significant concentration of credit risk. Although the Banks have a diversified loan portfolio, a substantial portion of borrowers' ability to honor their contracts is dependent upon the viability of the real estate economic sector.

The success of SNB is dependent, to a certain extent, upon the economic conditions in the geographic markets it serves. No assurance can be given that the current economic conditions will continue. Adverse changes in the economic conditions in these geographic markets would likely have a material adverse effect on the Company's results of operations and financial condition. The operating results of SNB depend primarily on its net interest income. Accordingly, operations are subject to risks and uncertainties surrounding the exposure to changes in the interest rate environment.

(1) Summary of Significant Accounting Policies (Continued)

Investment Securities

Investment securities are recorded under Statement of Financial Accounting Standards No. 115, whereby the Banks classify their securities as trading, available for sale or held to maturity. Trading securities are purchased and held for sale in the near term. Securities held to maturity are those which the Banks have the ability and intent to hold until maturity. All other securities not classified as trading or held to maturity are considered available for sale.

Securities available for sale are measured at fair value with unrealized gains and losses reported net of deferred taxes as a separate component of stockholders' equity. Fair value represents an approximation of realizable value as of December 31, 1999 and 1998. Realized and unrealized gains and losses are determined using the specific identification method.

Loans

Loans are generally reported at principal amount less unearned interest and fees. Interest income on loans is recognized using the effective interest method. Impaired loans are recorded under Statement of Financial Accounting Standards (SFAS) No. 114, Accounting by Creditors for Impairment of a Loan and SFAS No. 118, Accounting by Creditors for Impairment of a Loan-Income Recognition and Disclosures. Impaired loans are loans for which principal and interest are unlikely to be collected in accordance with the original loan terms and, generally, represent loans delinquent in excess of 90 days which have been placed on nonaccrual status and for which collateral values are less than outstanding principal and interest. Small balance, homogeneous loans are excluded from impaired loans. Generally, interest payments received on impaired loans are applied to principal. Upon receipt of all loan principal, additional interest payments are recognized as interest income on the cash basis.

Other nonaccrual loans are loans for which payments of principal and interest are considered doubtful of collection under original terms but collateral values equal or exceed outstanding principal and interest.

Allowance for Loan Losses

The allowance method is used in providing for losses on loans. Accordingly, all loan losses decrease the allowance and all recoveries increase it. The provision for loan losses is based on factors which, in management's judgment, deserve current recognition in estimating possible loan losses. Such factors considered by management include growth and composition of the loan portfolio, economic conditions and the relationship of the allowance for loan losses to outstanding loans.

An allowance for loan losses is maintained for all impaired loans. Provisions are made for impaired loans upon changes in expected future cash flows or estimated net realizable value of collateral. When determination is made that impaired loans are wholly or partially uncollectible, the uncollectible portion is charged off.

Management believes the allowance for possible loan losses is adequate. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Company's allowance for loan losses. Such agencies may require the Company to recognize additions to the allowance based on their judgment about information available to them at the time of their examination.

(1) Summary of Significant Accounting Policies (Continued)

Premises and Equipment

Premises and equipment are recorded at acquisition cost net of accumulated depreciation.

Depreciation is charged to operations over the estimated useful lives of the assets. The estimated useful lives and methods of depreciation are as follows:

Description

 

Life in Years

 

Method

 

 

 

 

 

Banking Premises

 

30

 

Straight-Line

 

 

 

 

 

Furniture and Equipment

 

5-25

 

Straight-Line

Expenditures for major renewals and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. When property and equipment are retired or sold, the cost and accumulated depreciation are removed from the respective accounts and any gain or loss is reflected in other income or expense.

Income Taxes

Income taxes are provided for the tax effects of transactions reported in the consolidated financial statements and consist of taxes currently due plus deferred taxes. Deferred taxes are recognized for differences between the basis of assets and liabilities for financial statement and income tax purposes. The differences relate primarily to depreciable assets (use of different depreciation methods for financial statement and income tax purposes) and allowance for loan losses (use of the allowance method for financial statement purposes and the experience method for tax purposes). The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be taxable or deductible when the assets and liabilities are recovered or settled.

Comprehensive Income

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Certain changes in assets and liabilities, such as unrealized gains and losses on securities available for sale, represent equity changes from economic events of the period other than transactions with owners and are not reported in the consolidated statement of income but as a separate component of the equity section of the consolidated balance sheets. Such items are considered components of other comprehensive income. Statement of Financial Accounting Standards 130 requires the presentation in the financial statements of net income and all items of other comprehensive income as total comprehensive income.

Other Real Estate

Other real estate generally represents real estate acquired through foreclosure and is initially recorded at the lower of cost or estimated market value at the date of acquisition. An allowance for estimated losses is recorded when a subsequent decline in value occurs.

 

 

(2) Cash and Balances Due from Depository Institutions

Components of cash and balances due from depository institutions are as follows as of December 31:

 

 

1999

 

1998

 

 

 

 

Cash on Hand and Cash Items

$ 6,156,638

 

$ 2,364,185

Noninterest-Bearing Deposits with Other Banks

8,848,170

 

11,640,576

 

 

 

 

 

$15,004,808

 

$14,004,761

As of December 31, 1999, the Banks had no required deposits with the Federal Reserve.

 

(3) Investment Securities

Investment securities as of December 31, 1999 are summarized as follows:

 

 

Amortized

Cost

 

Gross

Unrealized

Gains

 

Gross

Unrealized

Losses

 

Fair

Value

Securities Available for Sale

U.S. Treasury

$ 995,392

$ 2,813

$ 998,205

U.S. Government Agencies

Mortgage Backed

11,172,591

4,941

$(232,137)

10,945,395

Other

23,422,475

(449,778)

22,972,697

State, County and Municipal

5,738,325

26,171

(102,809)

5,661,687

Federal Home Loan Bank Stock

755,200

755,200

The Bankers Bank Stock

787,320

55,910

843,230

 

$42,871,303

 

$89,835

 

$(784,724)

 

$42,176,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State, County and Municipal Securities

$ 2,910,905

 

$26,532

 

$ (5,932)

 

$ 2,931,505

The amortized cost and fair value of investment securities as of December 31, 1999, by contractual maturity, are presented hereafter. Expected maturities will differ from contractual maturities because issuers have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

 

 

 

(3) Investment Securities (Continued)

Available for Sale

Held to Maturity

Amortized

Fair

Amortized

Fair

Cost

Value

Cost

Value

Due in One Year or Less

$ 8,050,459

$ 8,037,352

$ 615,539

$ 622,756

Due After One Year Through Five Years

14,781,418

14,522,649

1,542,174

1,554,513

Due After Five Years Through Ten Years

6,514,481

6,310,719

753,192

754,236

Due After Ten Years

809,834

761,869

30,156,192

29,632,589

2,910,905

2,931,505

Mortgage Backed Securities

11,172,591

10,945,395

The Bankers Bank Stock

787,320

843,230

Federal Home Loan Bank Stock

755,200

755,200

$42,871,303

$42,176,414

$2,910,905

$2,931,505

Investment securities as of December 31, 1998 are summarized as follows:

 

 

Amortized

Cost

 

Gross

Unrealized

Gains

 

Gross

Unrealized

Losses

 

 

Fair

Value

Securities Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury

$ 4,019,162

$ 67,960

$ 4,087,122

U.S. Government Agencies

Mortgage Backed

6,731,281

37,622

$(43,985)

6,724,918

Other

19,400,382

105,621

(11,245)

19,494,758

State, County and Municipal

3,866,193

143,904

(4)

4,010,093

Federal Reserve Stock

422,100

422,100

Federal Home Loan Bank Stock

409,300

409,300

 

$34,848,418

 

$355,107

 

$(55,234)

 

$35,148,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities Held to Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

State, County and Municipal

$ 4,152,759

 

$140,902

 

$ (9,023)

 

$ 4,284,638

Proceeds from sales of investments in debt securities were $1,089,644 in 1999, $2,512,659 in 1998 and $2,896,131 in 1997. Gross realized gains totaled $9,025, $16,258 and $6,444 in 1999, 1998 and 1997, respectively. Gross realized losses totaled $10,938, $8,437 and $2,832 in 1999, 1998 and 1997, respectively.

Investment securities having a carrying value approximating $22,526,107 and $24,491,000 as of December 31, 1999 and 1998, respectively, were pledged to secure public deposits and for other purposes.

(4) Loans

The composition of loans as of December 31 are:

 

1999

 

1998

Loans Secured by Real Estate

 

 

 

Construction and Land Development

$ 16,198,695

 

$ 17,606,346

Secured by Farmland (Including Farm Residential and

 

 

 

Other Improvements)

2,209,400

 

1,698,278

Secured by 1-4 Family Residential Properties

39,902,571

 

42,022,298

Secured by Multifamily (5 or More) Residential Properties

1,338,450

 

1,002,086

Secured by Nonfarm Nonresidential Properties

86,129,968

 

61,555,929

Loans to Deposit Institutions

-

 

1,014,000

Commercial and Industrial Loans (U.S. Addressees)

41,105,615

 

33,597,220

Agricultural Loans

3,087,788

 

3,295,174

Loans to Individuals for Household, Family and Other

 

 

 

Personal Expenditures

 

 

 

Credit Cards and Related Plans

594,158

 

514,877

Other

16,982,704

 

16,987,369

 

 

 

 

$207,549,349

$179,293,577

Loans by interest rate type are:

 

 

 

 

 

Fixed Rate

$168,079,668

 

$145,803,437

Variable Rate

39,469,681

 

33,490,140

 

 

 

 

$207,549,349

$179,293,577

Impaired loans included in total loans above as of December 31 are summarized as follows:

 

1999

 

1998

 

 

 

 

Total Investment in Impaired Loans

$ 92,457

 

$ 178,279

Less Allowance for Impaired Loan Losses

(73,490)

 

(84,693)

 

 

 

 

Net Investment

$ 18,967

 

$ 93,586

 

 

 

 

Average Investment

$188,264

 

$ 507,940

For the year ended December 31, 1998, income of $753 was recorded on the cash basis on impaired loans. Foregone interest on impaired and other nonperforming loans approximated $65,153 in 1999, $73,800 in 1998 and $84,500 in 1997.

 

 

 

 

(5) Allowance for Loan Losses

Transactions in the allowance for loan losses are summarized below for the years ended December 31:

1999

1998

1997

Balance, Beginning

$ 2,070,253

$ 1,860,987

$ 1,759,576

Provision Charged to Operating Expenses

736,125

636,000

505,000

Loans Charged Off

(587,545)

(496,970)

(688,362)

Loan Recoveries

108,347

70,236

284,773

Balance, Ending

$ 2,327,180

$ 2,070,253

$ 1,860,987

The allowance for loan losses presented above includes an allowance for impaired loan losses. Transactions in the allowance for impaired loan losses were as follows:

1999

1998

1997

Balance, Beginning

$ 84,693

$ 294,556

$ 144,522

Provision Charged to Operating Expenses

25,215

10,000

198,000

Loans Charged Off

(36,419)

(226,491)

(67,744)

Loan Recoveries

-

6,628

19,778

Balance, Ending

$ 73,489

$ 84,693

$ 294,556

 

(6) Premises and Equipment

Premises and equipment are comprised of the following as of December 31:

 

1999

 

1998

 

 

 

 

Land

$ 2,115,772

 

$ 2,115,772

Building

4,000,397

 

4,070,752

Leasehold Improvements

196,456

 

120,695

Furniture, Fixtures and Equipment

4,316,145

 

3,661,433

Construction in Progress

639,158

 

264,903

 

 

 

 

 

11,267,928

 

10,233,555

Accumulated Depreciation

(2,983,611)

 

(2,447,499)

 

 

 

 

$ 8,284,317

$ 7,786,056

Depreciation charged to operations totaled $691,690 in 1999, $526,599 in 1998 and $453,136 in 1997.

Certain bank facilities are leased under various operating leases. Rental expense was $134,376 in 1999, $112,306 in 1998 and $100,573 in 1997.

(6) Premises and Equipment (Continued)

Future minimum rental commitments under noncancelable leases are:

Year

 

Amount

 

 

 

2000

 

$ 98,402

2001

 

96,736

2002

 

11,123

2003

 

6,000

2004

 

4,000

 

 

 

 

 

$216,261

(7) Other Assets

Organization costs totaling $40,510 incurred in connection with formation of the parent company are being amortized to operations over a period of 60 months. Related amortization expense totaled $6,706 in 1999 and $8,103 in 1998 and 1997. Accumulated amortization as of December 31, 1999 is $40,510. Statement of Position (SOP) 98-5, Reporting on the Costs of Start-Up Activities, as promulgated by the American Institute of Certified Public Accountants requires previously capitalized organization costs to be expensed in 1999. Since final amortization occurred in 1999 under regularly scheduled terms, SOP 98-5 has no effect on SNB Bancshares, Inc. and Subsidiaries.

 

(8) Income Taxes

Generally accepted accounting principles require an asset and liability approach to financial accounting and reporting for income taxes. Deferred income tax assets and liabilities are computed annually for differences between the financial statement and tax bases of assets and liabilities that will result in taxable or deductible amounts in the future based on enacted tax laws and rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established when necessary to reduce deferred tax assets to the amount expected to be realized. Income tax expense is the tax payable or refundable for the period plus or minus the change during the period in deferred tax assets and liabilities.

The components of income tax expense for the years ended December 31 are as follows:

 

1999

 

1998

 

1997

 

 

 

 

 

 

Current Federal Expense

$1,513,599

 

$1,294,056

 

$1,100,573

Deferred Federal Expense

(79,736)

 

(12,007)

 

26,847

 

 

 

 

 

 

 

1,433,863

 

1,282,049

 

1,127,420

Current State Tax Expense

95,433

 

100,894

 

95,437

 

 

 

 

 

 

$1,529,296

$1,382,943

$1,222,857

Federal income tax expense of $1,433,863 in 1999, $1,282,049 in 1998 and $1,127,420 in 1997 is less than the income taxes computed by applying the federal statutory rate of 34 percent to income before income taxes. The reasons for the differences are as follows:

(8) Income Taxes (Continued)

1999

1998

1997

Statutory Federal Income Taxes

$1,623,320

 

$1,261,369

 

$1,302,280

Tax-Exempt Interest

(115,534)

 

(133,487)

 

(162,872)

Interest Expense Disallowance

15,995

 

19,748

 

23,798

Premiums on Officers' Life Insurance

(2,673)

 

(3,551)

 

(2,905)

Meal and Entertainment Disallowance

7,785

 

8,744

 

5,448

Merger Related Expenses

-

 

62,638

 

-

Other

(95,030)

 

66,588

 

(38,329)

 

 

 

 

 

 

Actual Federal Income Taxes

$1,433,863

$1,282,049

$1,127,420

The components of the net deferred tax asset included in other assets in the accompanying balance sheets as of December 31 are as follows:

 

1999

 

1998

Deferred Tax Assets

 

 

 

Allowance for Loan Losses

$ 662,383

 

$ 559,032

Georgia Occupation and License Tax Credits

53,581

 

53,581

Other Real Estate Owned

1,509

 

6,800

Deferred Compensation

35,099

 

31,043

Other

1,169

 

2,663

Valuation Allowance for Deferred Tax Assets

(23,286)

 

(23,286)

 

 

 

 

 

730,455

 

629,833

Deferred Tax Liabilities

 

 

 

Premises and Equipment

(207,515)

 

(193,375)

Securities Accretion

(34,941)

 

(35,670)

Other

(7,475)

 

-

 

 

 

 

 

(249,931)

 

(229,045)

 

 

 

 

 

480,524

 

400,788

Deferred Tax Benefit (Liability)

on Unrealized Securities Gains

236,262

 

(101,957)

 

 

 

 

Net Deferred Tax Asset

$ 716,786

$ 298,831

(9) Deposits

Components of interest-bearing deposits as of December 31 are as follows:

 

1999

 

1998

 

 

 

 

Interest-Bearing Demand

$ 53,096,289

 

$ 54,713,987

Savings

6,236,617

 

5,910,174

Time, $100,000 and Over

31,900,412

 

27,055,154

Other Time

94,988,431

 

79,396,042

 

 

 

 

$186,221,749

$167,075,357

(9) Deposits (Continued)

The aggregate amount of short-term jumbo certificates of deposit, each with a minimum denomination of $100,000, approximated $24,775,000 and $16,467,000 on December 31, 1999 and 1998, respectively.

As of December 31, 1999, the scheduled maturities of certificates of deposit are as follows:

 

Year

 

Amount

 

 

 

2000

 

$ 95,184,327

2001

 

26,835,571

2002

 

2,164,852

2003

 

1,435,728

2004 and Thereafter

1,268,365

 

 

 

$126,888,843

 

(10) Federal Funds Purchased and Securities Sold Under Agreement to Repurchase

Securities sold under agreement to repurchase generally mature within 7 to 14 days. Mortgage backed securities sold under repurchase agreements are held and segregated by the investment safekeeping agent. Investments are identified as subject to the repurchase agreement and may be substituted by the Banks, subject to agreement by the buyer. The agreements, as of December 31, 1999, mature within 7 days.

Information concerning securities sold under agreements to repurchase is summarized as follows:

 

1999

 

1998

 

 

 

 

Average Balance During the Year

$3,109,512

 

$1,628,758

Average Interest Rate During the Year

4.73%

 

4.93%

Maximum Month-End Balance During the Year

4,943,025

 

3,978,079

Mortgage backed securities underlying the agreements as of December 31 are:

 

1999

 

1998

 

 

 

 

Carrying Value

$4,638,654

 

$5,464,666

Estimated Fair Value

4,534,975

 

5,493,189

(11) Other Borrowed Money

Other borrowed money is comprised of the following as of December 31:

 

 

1999

 

1998

Advances from the Federal Home Loan Bank (FHLB) have maturities in varying amounts through June 18, 2003 and interest rates ranging from 5.40 percent to 6.73 percent. Under the Blanket Agreement for Advances and Security Agreement with the FHLB, residential first mortgage loans are pledged as collateral for the FHLB advances outstanding.

 

$6,055,000

 

 

 

$3,110,000

(11) Other Borrowed Money (Continued)

Maturities of borrowed money for each of the next five years and thereafter are as follows:

 

Year

 

Amount

 

 

 

2000

 

$3,055,000

2001

 

-

2002

 

-

2003

 

3,000,000

2004

 

-

 

 

 

$6,055,000

 

(12) Obligation Under Capital Lease

The Banks lease equipment with a lease term through January 30, 2002. The obligation under the capital lease has been recorded in the accompanying consolidated financial statements at the present value of future minimum lease payments, discounted at an interest rate of 5.25 percent. Capitalized cost of $267,917 less accumulated depreciation is included in premises and equipment on the consolidated balance sheets.

Future minimum lease payments under this capital lease and the net present value of these payments as of December 31, 1999 are as follows:

2000

 

$ 61,620

2001

 

61,620

2002

 

30,810

2003

 

-

 

 

 

Total Future Minimum Lease Payments

154,050

Amount Representing Interest

 

11,425

 

 

 

Present Value of Future Minimum

Lease Payments

 

$142,625

 

(13) 401(k) Savings and Profit Sharing Plan

Security Bank has a 401(k) Savings Incentive and Profit Sharing Plan effective as of January 1, 1990. All employees as of the effective date were eligible to participate in the plan. Subsequently-employed persons become eligible after having completed one year of service and attaining the age of 21. Employer contributions to the plan include a discretionary matching contribution based on the salary reduction elected by the individual employees and a discretionary amount allocated based on compensation received by eligible participants. Expense under the plan was $203,796 in 1999, $204,906 in 1998 and $185,436 in 1997.

 

 

 

(14) Commitments and Contingencies

In the normal course of business, certain commitments and contingencies are incurred which are not reflected in the consolidated financial statements. The Banks had commitments under standby letters of credit to U.S. addressees approximating $1,204,000 as of December 31, 1999 and $835,000 as of December 31, 1998. Unfulfilled loan commitments as of December 31, 1999 and 1998 approximated $33,266,000 and $30,034,000, respectively. No losses are anticipated as a result of commitments and contingencies.

 

(15) Noncompensatory Stock Option Plan

In connection with the original stock offering, 149,900 warrants were issued to organizers, interim directors and initial executive officers for the purchase of common stock. Each warrant entitled the owner to purchase one share of stock at the exercise price of $10 per share until the warrant expired. As a result of stock splits effected in the form of dividends, the number of warrants increased to 449,700 with an adjusted exercise price of $3.33 per share.

Subsequently, the board of directors of SNB Bancshares, Inc. adopted the 1996 incentive stock option plan which granted key officers the right to purchase 62,500 shares of common stock at the price of $9.00, as adjusted for stock splits, representing the market value of the stock at the date of the option grant. Option holders may exercise in accordance with a vesting schedule beginning with 20 percent the first year and increasing 20 percent for each year thereafter such that 100 percent of granted options may be exercised by the end of the fifth year. Unexercised options expire at the end of the tenth year.

In 1999, the board of directors of SNB Bancshares, Inc. adopted another incentive stock option plan which granted certain officers and key employees the right to purchase 83,500 shares of common stock at a price representing the market value of the stock at the date of the option grant. In May 1999, 73,000 options were granted at the price of $18.50 per share and an additional 10,000 options were granted at $17.94 per share in September 1999. The terms of the 1999 incentive stock option plan are essentially the same as the 1996 incentive stock option plan.

A summary of warrant and option transactions follows:

 

Shares Under

 

 

 

Original

 

Incentive Stock

 

Warrants

 

Options

 

 

 

 

Granted

449,700

 

146,000

Canceled

-

 

-

Exercised

449,700

 

-

 

 

 

 

Outstanding, December 31, 1999

-

 

146,000

 

 

 

 

Eligible to be Exercised, December 31, 1999

-

 

37,500

 

 

(16) Interest Income and Expense

Interest income of $349,702, $420,957 and $522,706 from state, county and municipal bonds was exempt from regular income taxes in 1999, 1998 and 1997, respectively.

Interest on deposits includes interest expense on time certificates of $100,000 or more totaling $1,490,938, $1,446,331 and $1,376,034 for the years ended December 31, 1999, 1998 and 1997, respectively.

 

(17) Supplemental Cash Flow Information

Cash payments for the following were made during the years ended December 31:

 

1999

 

1998

 

1997

 

 

 

 

 

 

Interest Expense

$8,248,602

$7,568,020

$7,325,065

 

 

 

 

 

 

Income Taxes

$1,599,500

$ 995,700

$1,589,241

Noncash investing activities for the years ended December 31 are as follows:

Acquisitions of Real Estate Through

 

 

 

 

 

Foreclosure

$ 28,935

$ 589,905

$ 794,643

 

(18) Earnings Per Share

Statement of Financial Accounting Standards No. 128 establishes standards for computing and presenting basic and diluted earnings per share. Basic earnings per share is calculated and presented based on income available to common shareholders divided by the weighted average number of shares outstanding during the reporting periods. Diluted earnings per share reflects the potential dilution that would occur if warrants and options will exercised and converted into common stock. The following presents earnings per share for the years ended December 31, 1999, 1998 and 1997 under the requirements of Statement 128:

 

 

December 31, 1999

Income Numerator

 

Common Shares Denominator

 

 

EPS

 

 

 

 

 

 

Basic EPS

 

 

 

 

 

Income Available to Common Stockholders

$3,245,174

 

3,340,624

 

$0.97

 

 

 

 

 

 

Dilutive Effect of Potential Common Stock

 

 

 

 

 

Stock Options and Warrants

 

 

50,167

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

Income Available to Common Stockholders

After Assumed Conversions of Dilutive Securities

$3,245,174

 

3,390,791

 

$0.96

(18) Earnings Per Share (Continued)

 

December 31, 1998

Income Numerator

 

Common Shares Denominator

 

 EPS

 

 

 

 

 

 

Basic EPS

 

 

 

 

 

Income Available to Common Stockholders

$2,326,967

 

3,185,014

 

$0.73

 

 

 

 

 

 

Dilutive Effect of Potential Common Stock

 

 

 

 

 

Stock Options and Warrants

 

 

167,480

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

Income Available to Common Stockholders

After Assumed Conversions of Dilutive Securities

$2,326,967

 

3,352,494

 

$0.69

 

 

 

 

 

 

December 31, 1997

 

 

 

 

 

 

 

Basic EPS

 

 

 

 

 

Income Available to Common Stockholders

$2,607,379

 

2,950,611

 

$0.88

 

 

 

 

 

 

Dilutive Effect of Potential Common Stock

 

 

 

 

 

Stock Options and Warrants

 

 

304,950

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

Income Available to Common Stockholders

After Assumed Conversions of Dilutive Securities

$2,607,379

 

3,255,561

 

$0.80

All share and per share data have been restated to reflect a 25 percent stock split occurring on September 25, 1997. The stock split was effected in the form of a dividend.

In October 1996, the Financial Accounting Standards Board issued Statement of Financial Accounting Standards No. 123, Accounting for Stock-Based Compensation (Statement 123). Statement 123 establishes a "fair value" based method of accounting for stock-based compensation plans and encourages all entities to adopt that method of accounting for all of their employee stock compensation plans. However, it also allows an entity to continue to measure compensation cost for those plans using the intrinsic value based method of accounting prescribed by APB Opinion No. 25, Accounting for Stock Issued to Employees (Opinion 25). Entities electing to remain with the accounting in Opinion 25 must make proforma disclosures of net income and earnings per share, as if the fair value based method of accounting defined in Statement 123 had been applied. Under the fair value based method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. Under the intrinsic value based method, compensation cost is the excess, if any, of the quoted market price of the stock at grant date or other measurement date over the amount an employee must pay to acquire the stock. SNB Bancshares, Inc. continues to follow Opinion 25 in accounting for its stock-based compensation awards; accordingly, no compensation expense has been recognized in the financial statements. If compensation expenses were determined on the basis of Statement 123, net income and earnings per share would have been reduced as follows:

 

 

(18) Earnings Per Share (Continued)

 

 

1999

 

 

1998

Net Income

 

 

 

 

As Reported

 

$3,245,174

 

 

$2,326,967

Proforma

 

$3,100,159

 

 

$2,285,967

 

 

 

 

Basic Earnings Per Share

 

 

 

As Reported

$ 0.97

 

$ 0.73

 

 

 

 

Proforma

$ 0.93

 

$ 0.72

 

 

 

 

Diluted Earnings Per Share

 

 

 

As Reported

$ 0.96

 

$ 0.69

 

 

 

 

Proforma

$ 0.91

 

$ 0.68

Proforma information includes only the effects of incentive stock option awards which were granted in May 1996, May 1999 and September 1999.

Proforma information is based on utilization of the Black-Scholes option pricing model to estimate the fair value of the options at the grant date. Significant assumptions used are:

 

1999

Incentive Plan

 

1996

Incentive Plan

 

 

 

 

Expected Annual Dividends (As Percent of Stock Price)

1.63%

 

2.11%

Discount Rate-Bond Equivalent Yield

6.48%

 

6.34%

Expected Life

5 Years

 

5 Years

Expected Cumulative Volatility

70.95%

 

86.58%

 

(19) Related Party Transactions

The aggregate balance of direct and indirect loans to directors, executive officers or principal holders of equity securities of the Company was $8,670,807 as of December 31, 1999 and $5,958,016 as of December 31, 1998. All such loans were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons and do not involve more than a normal risk of collectibility. A summary of activity of related party loans is shown below:

1999

1998

Balance, Beginning

$ 5,958,016

 

$ 4,768,534

New Loans

7,161,275

 

4,021,222

Repayments

(4,102,540)

 

(2,519,425)

Changes in Directors

(345,944)

 

(312,315)

 

 

 

 

Balance, Ending

$ 8,670,807

$ 5,958,016

(20) Financial Information of SNB Bancshares, Inc. (Parent Only)

SNB Bancshares, Inc. (the parent company) was formed as a one-bank holding company from Security Bank of Bibb County in September 1994. The parent company's balance sheets as of December 31, 1999 and 1998 and the related statements of income and comprehensive income and cash flows for the years then ended are as follows:

SNB BANCSHARES, INC. (PARENT ONLY)

BALANCE SHEETS

DECEMBER 31

 

 

 

 

 

 

 

ASSETS

 

1999

 

1998

 

 

 

 

Cash

$ 4,086,909

 

$ 4,632,823

Accounts Receivable - Other

-

 

391

Investment in Loans

-

 

1,014,000

Interest Receivable on Loans

-

 

15,786

Investment Securities

843,230

 

-

Unamortized Organization Costs

-

 

6,076

Investment in Subsidiaries, at Equity

22,583,660

 

20,088,720

Income Tax Benefit

-

 

34,930

Prepaids

11,088

 

1,000

 

 

 

 

Total Assets

$27,524,887

$25,793,726

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

Liabilities

 

 

 

Federal Income Tax Payable

$ 78

 

$ -

State Income Tax Payable

14,199

 

14,600

Other

38,259

 

43,543

 

 

 

 

 

52,536

 

58,143

 

 

 

 

Stockholders' Equity

 

 

 

Common Stock, Par Value $1 a Share; Authorized

 

 

 

10,000,000 Shares, Issued and Outstanding 3,340,624

 

 

 

Shares as of December 31, 1999 and 1998

3,340,624

 

3,340,624

Paid-In Capital

12,611,603

 

12,611,603

Retained Earnings

11,978,751

 

9,585,439

Accumulated Other Comprehensive Income, Net of Tax

(458,627)

 

197,917

 

 

 

 

Total Stockholders' Equity

27,472,351

 

25,735,583

 

 

 

 

Total Liabilities and Stockholders' Equity

$27,524,887

$25,793,726

 

 

(20) Financial Information of SNB Bancshares, Inc. (Parent Only) (Continued)

 

SNB BANCSHARES, INC. (PARENT ONLY)

STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

FOR THE YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1999

 

1998

 

1997

 

 

 

 

 

 

Income

 

 

 

 

 

Dividends from Subsidiaries

$ 417,579

 

$ 655,730

 

$ 520,001

Interest

107,699

 

201,219

 

60,729

 

 

 

 

 

 

 

525,278

 

856,949

 

580,730

 

 

 

 

 

 

Expense

 

 

 

 

 

Amortization of Organization Costs

6,076

 

8,102

 

12,123

Merger

-

 

184,228

 

-

Other

193,653

 

204,337

 

105,722

 

 

 

 

 

 

 

199,729

 

396,667

 

117,845

 

 

 

 

 

 

Income Before Taxes and Equity in Undistributed

 

 

 

 

 

Earnings of Subsidiaries

325,549

 

460,282

 

462,885

 

 

 

 

 

 

Income Tax Benefit

31,241

 

4,186

 

19,685

 

 

 

 

 

 

Income Before Equity in Undistributed Earnings

 

 

 

 

 

of Subsidiaries

356,790

 

464,468

 

482,570

 

 

 

 

 

 

Equity in Undistributed Earnings of Subsidiaries

2,888,384

 

1,862,499

 

2,124,809

 

 

 

 

 

 

Net Income

3,245,174

 

2,326,967

 

2,607,379

 

 

 

 

 

 

Other Comprehensive Income, Net of Tax

 

 

 

 

 

Gains (Losses) on Securities

Arising During the Year

(657,807)

 

133,102

 

89,476

Reclassification Adjustment

1,263

 

(5,162)

 

(2,383)

 

 

 

 

 

 

Unrealized Gains (Losses) on Securities

(656,544)

 

127,940

 

87,093

 

 

 

 

 

 

Comprehensive Income

$2,588,630

 

$2,454,907

 

$2,694,472

 

 

 

 

(20) Financial Information of SNB Bancshares, Inc. (Parent Only) (Continued)

 

SNB BANCSHARES, INC. (PARENT ONLY)

STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31

 

 

 

 

 

 

 

 

 

 

 

 

1999

 

1998

 

1997

 

 

 

 

 

 

Cash Flows from Operating Activities

 

 

 

 

 

Net Income

$ 3,245,174

 

$ 2,326,967

 

$ 2,607,379

Adjustments to Reconcile Net Income to Net

 

 

 

 

 

Cash Provided from Operating Activities

 

 

 

 

 

Amortization

6,076

 

8,103

 

12,125

Equity in Undistributed Earnings

of Subsidiaries

(2,888,384)

 

(1,862,499)

 

(2,124,809)

Increase in Other

16,402

 

(95,969)

 

112,923

 

 

 

 

 

 

 

379,268

 

376,602

 

607,618

 

 

 

 

 

 

Cash Flows from Investing Activities

 

 

 

 

 

Investment in Loans

1,014,000

 

1,136,000

 

(2,150,000)

Capital Infusion in Subsidiaries

(300,000)

 

-

 

(250,000)

Purchase of Investment Securities

Available for Sale

(787,320)

 

-

 

-

 

 

 

 

 

 

 

(73,320)

 

1,136,000

 

(2,400,000)

 

 

 

 

 

 

Cash Flows from Financing Activities

 

 

 

 

 

Dividends Paid

(851,862)

 

(704,126)

 

(468,239)

Issuance of Common Stock

-

 

1,234,414

 

460,558

 

 

 

 

 

 

 

(851,862)

 

530,288

 

(7,681)

 

 

 

 

 

 

Net Increase (Decrease) in

Cash and Cash Equivalents

(545,914)

 

2,042,890

 

(1,800,063)

 

 

 

 

 

 

Cash and Cash Equivalents, Beginning

4,632,823

 

2,589,933

 

4,389,996

 

 

 

 

 

 

Cash and Cash Equivalents, Ending

$ 4,086,909

 

$ 4,632,823

 

$ 2,589,933

 

(21) Stock Split Effected as Dividend

On September 25, 1997, the board of directors approved a 25 percent stock split to be effected in the form of a dividend. All share and per share data including stock options and warrants have been adjusted to reflect the additional shares outstanding resulting from the stock split.

 

 

 

(22) Fair Value of Financial Instruments

Statement of Financial Accounting Standards (SFAS) No. 107, Disclosures about Fair Value of Financial Instruments requires disclosure of fair value information about financial instruments, whether or not recognized on the face of the balance sheet, for which it is practicable to estimate that value. The assumptions used in the estimation of the fair value of SNB Bancshares' financial instruments are detailed below. Where quoted prices are not available, fair values are based on estimates using discounted cash flows and other valuation techniques. The use of discounted cash flows can be significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. The following disclosures should not be considered a surrogate of the liquidation value of the Company, but rather a good-faith estimate of the increase or decrease in value of financial instruments held by the Company since purchase, origination or issuance.

Cash and Short-Term Investments - For cash, due from banks and federal funds sold, the carrying amount is a reasonable estimate of fair value.

Investment Securities Available for Sale - Fair values for investment securities are based on quoted market prices.

Loans - The fair value of fixed rate loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings. For variable rate loans, the carrying amount is a reasonable estimate of fair value.

Deposit Liabilities - The fair value of demand deposits, savings accounts and certain money market deposits is the amount payable on demand at the reporting date. The fair value of fixed maturity certificates of deposit is estimated by discounting the future cash flows using the rates currently offered for deposits of similar remaining maturities.

Standby Letters of Credit - Because standby letters of credit are made using variable rates, the contract value is a reasonable estimate of fair value.

The carrying amount and estimated fair values of the Company's financial instruments as of December 31 are as follows:

 

1999

 

 

 

1998

 

 

 

Carrying

 

Estimated

 

Carrying

 

Estimated

 

Amount

 

Fair Value

 

Amount

 

Fair Value

 

 

 

 

 

 

 

(in Thousands)

Assets

 

 

 

 

 

 

 

Cash and Short-Term Investments

$ 21,130

 

$ 21,130

 

$ 24,656

 

$ 24,656

Investment Securities Available for Sale

42,176

 

42,176

 

35,148

 

35,148

Investment Securities Held to Maturity

2,911

 

2,932

 

4,153

 

4,285

Loans

207,549

 

205,850

 

179,294

 

178,738

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Deposits

237,417

 

237,798

 

217,778

 

223,052

Borrowed Money

15,681

 

15,681

 

6,213

 

6,213

Capital Lease Obligation

143

 

143

 

195

 

195

 

 

 

 

 

 

 

 

Unrecognized Financial Instruments

 

 

 

 

 

 

 

Standby Letters of Credit

-

 

1,204

 

-

 

835

Unfulfilled Loan Commitments

-

 

33,266

 

-

 

30,034

(22) Fair Value of Financial Instruments (Continued)

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the entire holdings of a particular financial instrument. Because no market exists for a significant portion of the Company's financial instruments, fair value estimates are based on many judgments. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on existing on and off-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial instruments include the mortgage banking operation, brokerage network, deferred income taxes and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

 

(23) Regulatory Capital Matters

The amount of dividends payable to the parent company from the Subsidiary banks is limited by various banking regulatory agencies. Upon approval by regulatory authorities, the bank may pay cash dividends to the parent company in excess of regulatory limitations.

The Company is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and, possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company's financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company must meet specific capital guidelines that involve quantitative measures of the Company's assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Company's capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum amounts and ratios of total and Tier I capital to risk-weighted assets, and of Tier I capital to average assets. The amounts and ratios as defined in regulations are presented hereafter. Management believes, as of December 31, 1999, the Company meets all capital adequacy requirements to which it is subject and is classified as well capitalized under the regulatory framework for prompt corrective action. In the opinion of management, there are no conditions or events since prior notification of capital adequacy from the regulators that have changed the institution's category.

(23) Regulatory Capital Matters (Continued)

 

 

 

 

 

 

 

 

 

To Be Well

 

 

 

 

 

 

 

 

 

Capitalized Under

 

 

 

 

 

For Capital

 

Prompt Corrective

 

Actual

 

Adequacy Purposes

 

Action Provisions

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 1999

 

 

 

 

 

 

 

 

 

 

 

Total Capital to Risk-Weighted Assets

$30,258,159

 

13.32%

 

$18,172,234

 

8.00%

 

$22,715,293 

10.00%

Tier I Capital to Risk-Weighted Assets

27,930,978

 

12.30

 

9,086,117

 

4.00

 

13,629,176 

6.00

Tier I Capital

 

 

 

 

 

 

 

 

 

 

 

Tier I Capital to Average Assets

27,930,978

 

10.84

 

10,303,846

 

4.00

 

12,879,807 

5.00

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 1998

 

 

 

 

 

 

 

 

 

 

 

Total Capital to Risk-Weighted Assets

$27,607,919

 

14.42%

 

$15,315,278

 

8.00%

 

$19,144,098 

10.00%

Tier I Capital to Risk-Weighted Assets

25,537,666

 

13.34

 

7,657,639

 

4.00

 

11,486,459 

6.00

Tier I Capital to Average Assets

25,537,666

 

11.42

 

8,944,455

 

4.00

 

11,180,569 

5.00

 

(24) Business Combinations

On August 8, 1998, the Company acquired Crossroads Bancshares, Inc. and its wholly-owned subsidiary, Crossroads Bank of Georgia, Inc. (currently Security Bank of Houston County), in a business combination accounted for as a pooling of interests. Crossroads Bank of Georgia, Inc. became a wholly-owned subsidiary of the Company through the exchange of 846,743 shares of the Company's common stock for all of the outstanding stock of Crossroads Bancshares, Inc. The accompanying financial statements for 1998 are based on the assumption that the companies were combined for the full year, and the 1997 financial statements have been restated to give effect to the combination.

Summarized results of operations of the separate companies for the period from January 1, 1998 through August 8, 1998, the date of acquisition, are as follows:

 

SNB Banchsares, Inc. and Subsidiary

 

Crossroads Bank of Georgia, Inc.

 

 

 

 

Net Interest Income

$4,280,652

 

$1,885,450

 

 

 

 

Provision for Loan Losses

236,000

 

105,000

 

 

 

 

Noninterest Income

1,049,947

 

469,137

 

 

 

 

Noninterest Expense

3,502,390

 

1,356,783

 

 

 

 

Net Income

1,085,915

 

594,519

The summarized assets and liabilities of the separate companies on August 8, 1998, the date of acquisition, were as follows:

(24) Business Combinations (Continued)

 

SNB Bancshares, Inc. and Subsidiary

 

Crossroads Bank of Georgia, Inc.

 

 

 

 

Cash and Cash Equivalents

$ 10,413,116

 

$ 6,359,558

Investment Securities

27,426,745

 

9,081,814

Loans, Net

112,355,011

 

48,061,005

Premises and Equipment

4,617,464

 

2,064,092

Other Assets

2,075,766

 

1,599,447

 

 

 

 

 

156,888,102

 

67,165,916

Deposits

(128,562,713)

 

(60,047,078)

Other Liabilities

(9,884,527)

 

(662,484)

 

 

 

 

Net Assets

$ 18,440,862

 

$ 6,456,354

Following is a reconciliation of the amounts of net interest income and net income previously reported for 1997 with restated amounts:

 

 

 

Year Ended

 

 

 

December 31, 1997

Net Interest Income and Other Income

 

 

 

SNB Bancshares, Inc. and Subsidiary

 

 

 

As Previously Reported

 

 

$6,618,798

Crossroads Bank of Georgia, Inc.

 

 

3,078,400

 

 

 

 

As Restated

 

 

$9,697,198

 

 

 

 

Net Income

 

 

 

SNB Bancshares, Inc. and Subsidiary

 

 

 

As Previously Reported

 

 

$1,802,936

Crossroads Bank of Georgia, Inc.

 

 

804,443

 

 

 

 

As Restated

 

 

$2,607,379

No significant intercompany transactions occurred between the Company and Crossroads Bank of Georgia, Inc. prior to the pooling of interests that would affect prior operations. There was no change in accounting policies or reporting periods as a result of the pooling of interests.

(25) Deferred Compensation Plan

A deferred compensation plan is maintained under which certain officers may elect to defer, until termination, retirement, death or unforeseeable emergency a portion of current compensation. The plan is created in accordance with Internal Revenue Code Section 457. Interest is paid on such deferrals at a rate that is determined annually. The participants are general creditors of the Bank with respect to amounts deferred and interest additions. As of December 31, 1999, 1998 and 1997, the liability under this plan totaled $105,087, $91,304 and $73,139, respectively.

(26) Reclassifications

Certain reclassifications have been made in the 1998 and 1997 financial statements to conform to the 1999 presentation.



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