FLAG FINANCIAL CORPORATION |
|
(Exact name of registrant as specified in its charter) |
Georgia |
58-2094179 |
|
|
(State of incorporation) |
(I.R.S. Employer Identification No.) |
3475 Piedmont Road N.E. Suite 550 |
|
Atlanta, Georgia |
30305 |
|
|
(Address of principal executive offices) |
(Zip Code) |
| ||
Flag Financial Corporation and Subsidiary | |
| |
|
|
Table of Contents |
|
|
Page |
PART I Financial Information |
|
|
|
|
|
Item 1. Financial Statements |
|
|
|
| |
December 31, 2002 and September 30, 2002 |
3 |
|
|
Consolidated Statements of Operations for the Nine Months and |
|
Quarters Ended September 30, 2003 and 2002 |
4 |
|
|
| |
Nine Months and Quarters Ended September 30, 2003 and 2002 |
5 |
|
|
Consolidated Statements of Cash Flows for the Nine Months |
|
Ended September 30, 2003 and 2002 |
6 |
|
|
7 | |
|
|
Item 2. Managements Discussion and Analysis of Financial Condition |
|
And Results of Operations |
9 |
|
|
16 | |
|
|
Item 4. Controls and Procedures |
16 |
|
|
|
|
PART II Other Information |
|
|
|
Item 1. Legal Proceedings |
17 |
|
|
Item 2. Changes in Securities |
17 |
|
|
Item 3. Defaults Upon Senior Securities |
17 |
|
|
Item 4. Submission of Matters to a Vote of Security Holders |
17 |
|
|
Item 5. Other Information |
17 |
|
|
Item 6. Exhibits and Reports on Form 8-K |
17 |
|
|
| ||
| ||||||||||
|
|
|
| |||||||
|
September 30, |
December 31, |
September 30, | |||||||
|
2003 |
2002 |
2002 | |||||||
|
|
| ||||||||
ASSETS |
(UNAUDITED) |
(AUDITED) |
(UNAUDITED) | |||||||
|
|
|
| |||||||
Cash and due from banks |
$ |
17,433,857 |
14,006,428 |
12,401,953 |
||||||
Interest-bearing deposits in banks |
19,200,963 |
6,000,000 |
- |
|||||||
Federal funds sold |
- |
18,304,000 |
- |
|||||||
|
|
|
|
|||||||
Total cash and cash equivalents |
36,634,820 |
38,310,428 |
12,401,953 |
|||||||
|
|
|
|
|||||||
Interest-bearing deposits |
99,000 |
12,411,492 |
- |
|||||||
Investment securities available-for-sale |
123,728,068 |
138,853,580 |
118,096,869 |
|||||||
Other investments |
15,265,257 |
6,795,257 |
7,142,682 |
|||||||
Mortgage loans held-for-sale |
4,829,334 |
12,606,080 |
7,561,919 |
|||||||
Loans, net |
428,291,726 |
374,783,897 |
376,582,848 |
|||||||
Premises and equipment, net |
16,766,237 |
21,063,278 |
13,171,474 |
|||||||
Other assets |
29,037,483 |
31,306,554 |
24,074,034 |
|||||||
|
|
|
||||||||
Total assets |
$ |
654,651,925 |
636,130,566 |
559,031,779 |
||||||
|
|
|
||||||||
|
|
|
|
|||||||
LIABILITIES |
|
|
|
|||||||
|
|
|
|
|||||||
Non interest-bearing deposits |
$ |
41,475,017 |
40,039,052 |
39,347,937 |
||||||
Interest-bearing demand deposits |
244,361,676 |
170,856,638 |
126,039,129 |
|||||||
Savings |
25,240,735 |
24,500,243 |
25,401,806 |
|||||||
Time |
200,513,656 |
274,334,991 |
232,300,619 |
|||||||
|
|
|
||||||||
Total deposits |
511,591,084 |
509,730,924 |
423,089,491 |
|||||||
|
|
|
||||||||
Advances from Federal Home Loan Bank |
53,000,000 |
58,000,000 |
62,000,000 |
|||||||
Federal funds purchased and other borrowings |
18,364,743 |
1,334,386 |
5,703,000 |
|||||||
Borrowings under line of credit |
1,350,000 |
- |
- |
|||||||
|
|
|
||||||||
Accrued interest payable and other liabilities |
6,150,673 |
6,316,303 |
7,752,575 |
|||||||
|
|
|
||||||||
Total liabilities |
590,456,500 |
575,381,613 |
498,545,066 |
|||||||
|
|
|
||||||||
|
|
|
|
|||||||
STOCKHOLDERS' EQUITY |
|
|
|
|||||||
|
|
|
|
|||||||
Preferred stock (10,000,000 shares authorized, none |
|
|
|
|||||||
issued and outstanding) |
- |
- |
- |
|||||||
Common stock ($1 par value, 20,000,000 shares authorized, |
|
|
|
|||||||
9,757,004, 9,638,501 and 9,631,451 shares issued at |
|
|
|
|||||||
September 30, 2003, December 31, 2002 and |
|
|
|
|||||||
September 30, 2002, respectively) |
9,757,004 |
9,638,501 |
9,631,451 |
|||||||
Additional paid-in capital |
24,433,382 |
23,463,132 |
23,426,500 |
|||||||
Retained earnings |
38,276,056 |
35,224,936 |
34,424,737 |
|||||||
Accumulated other comprehensive income |
1,305,693 |
1,999,094 |
2.471,535 |
|||||||
Less: Treasury stock at cost; 1,246,961 shares at September 30,2003, |
|
|
|
|||||||
1,246,961 shares at December 31, 2002 and 1,236,961 shares |
|
|
|
|||||||
at September 30, 2002, respectively |
(9,576,710 |
) |
(9,576,710 |
) |
(9,467,510 |
) | ||||
|
|
|
||||||||
Total stockholders' equity |
64,195,425 |
60,748,953 |
60,486,713 |
|||||||
|
|
|
||||||||
Total liabilities and stockholders' equity |
$ |
654,651,925 |
636,130,566 |
559,031,779 |
||||||
|
|
|
See Accompanying Notes to Consolidated Financial Statements. |
|
|
| ||
| |||||||||||||
|
|
|
| ||||||||||
|
|
(UNAUDITED) |
| ||||||||||
|
Three Months Ended |
Nine Months Ended | |||||||||||
|
September 30, |
September 30, | |||||||||||
|
2003 |
2002 |
2003 |
2002 | |||||||||
|
|
|
| ||||||||||
Interest Income |
|
|
|
| |||||||||
Interest and fees on loans |
$ |
7,756,520 |
7,869,733 |
22,196,571 |
22,173,738 |
||||||||
Interest on securities |
1,383,247 |
1,726,540 |
4,371,419 |
5,294,916 |
|||||||||
Interest on federal funds sold and interest-bearing deposits |
127,268 |
14,705 |
506,034 |
88,575 |
|||||||||
|
|
|
|
||||||||||
Total interest income |
9,267,035 |
9,610,978 |
27,074,024 |
27,557,229 |
|||||||||
|
|
|
|
||||||||||
Interest Expense |
|
|
|
|
|||||||||
Interest on deposits: |
|
|
|
|
|||||||||
Demand |
820,420 |
487,950 |
2,345,182 |
1,489,478 |
|||||||||
Savings |
37,096 |
56,102 |
111,692 |
165,768 |
|||||||||
Time |
1,413,094 |
2,026,869 |
4,847,793 |
6,857,305 |
|||||||||
Interest on other borrowings |
219,072 |
295,143 |
634,583 |
880,906 |
|||||||||
|
|
|
|
||||||||||
Total interest expense |
2,489,682 |
2,866,064 |
7,939,250 |
9,393,457 |
|||||||||
|
|
|
|
||||||||||
Net interest income before provision for loan losses. |
6,777,353 |
6,744,914 |
19,134,774 |
18,163,772 |
|||||||||
Provision for Loan Losses |
375,000 |
195,000 |
946,000 |
4,399,000 |
|||||||||
|
|
|
|
||||||||||
Net interest income after provision for loan losses. |
6,402,353 |
6,549,914 |
18,188,774 |
13,764,772 |
|||||||||
|
|
|
|
||||||||||
Other Income |
|
|
|
|
|||||||||
Fees and service charges on deposit accounts |
850,477 |
848,152 |
2,571,673 |
2,529,494 |
|||||||||
Mortgage banking activities |
1,143,613 |
808,331 |
3,486,767 |
1,862,331 |
|||||||||
Insurance commissions and brokerage fees |
48,661 |
182,686 |
424,016 |
429,418 |
|||||||||
Other income |
289,559 |
145,204 |
1,839,721 |
897,860 |
|||||||||
|
|
|
|
||||||||||
Total other income |
2,332,310 |
1,984,373 |
8,322,177 |
5,719,103 |
|||||||||
|
|
|
|
||||||||||
Other Expenses |
|
|
|
|
|||||||||
Salaries and employee benefits |
3,938,901 |
3,989,371 |
12,018,174 |
14,767,480 |
|||||||||
Occupancy |
825,281 |
876,378 |
2,522,245 |
2,767,502 |
|||||||||
Professional fees |
123,200 |
165,790 |
563,954 |
1,574,797 |
|||||||||
Postage, printing and supplies |
229,852 |
220,347 |
758,723 |
762,613 |
|||||||||
Amortization of intangibles |
22,500 |
- |
60,000 |
- |
|||||||||
Communications and data |
625,951 |
484,814 |
1,831,806 |
1,611,714 |
|||||||||
Other operating |
737,621 |
706,050 |
2,120,360 |
3,526,278 |
|||||||||
|
|
|
|
||||||||||
Total other expenses |
6,503,306 |
6,442,750 |
19,875,262 |
25,010,384 |
|||||||||
|
|
|
|
||||||||||
Earnings (loss) before provision for |
|
|
|
|
|||||||||
income taxes and extraordinary item |
2,231,357 |
2,091,537 |
6,635,689 |
(5,526,509 |
) | ||||||||
Provision for income taxes (benefit) |
684,971 |
655,433 |
2,060,197 |
(2,394,649 |
) | ||||||||
|
|
|
|
||||||||||
Earnings (loss) before extraordinary item |
1,546,386 |
1,436,104 |
4,575,492 |
(3,131,860 |
) | ||||||||
Extraordinary item loss on redemption of debt, net of |
|
|
|
|
|||||||||
income tax benefit of $101,377 in 2002 |
- |
- |
- |
165,404 |
|||||||||
|
|
|
|
||||||||||
Net earnings (loss) |
$ |
1,546,386 |
1,436,104 |
4,575,492 |
(3,297,264 |
) | |||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Basic earnings (loss) per share before extraordinary item |
$ |
0.18 |
0.17 |
0.54 |
(0.39 |
) | |||||||
Extraordinary item |
- |
- |
- |
(0.02 |
) | ||||||||
|
|
|
|
||||||||||
Basic earnings (loss) per share |
$ |
0.18 |
0.17 |
0.54 |
(0.41 |
) | |||||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Diluted earnings (loss) per share before extraordinary item |
$ |
0.17 |
0.17 |
0.51 |
(0.39 |
) | |||||||
Extraordinary item |
- |
- |
- |
(0.02 |
) | ||||||||
|
|
|
|
||||||||||
Diluted earnings (loss) per share |
$ |
0.17 |
0.17 |
0.51 |
(0.41 |
) | |||||||
|
|
|
|
|
See Accompanying Notes to Consolidated Financial Statements. |
| ||
| ||||||||||||||||
|
(UNAUDITED) | |||||||||||||||
|
Three Months Ended |
Nine Months Ended | ||||||||||||||
|
September 30, |
September 30, | ||||||||||||||
|
|
| ||||||||||||||
|
2003 |
2002 |
2003 |
2002 | ||||||||||||
|
|
|
| |||||||||||||
|
|
|
|
| ||||||||||||
Net earnings (loss) |
$ |
1,546,386 |
1,436,104 |
4,575,492 |
(3,297,264 |
) | ||||||||||
Other comprehensive income (loss), net of tax: |
|
|
|
|
||||||||||||
Unrealized (losses) gains on investment |
|
|
|
|
||||||||||||
securities available-for-sale: |
|
|
|
|
||||||||||||
Unrealized gains arising during the period, |
|
|
|
|
||||||||||||
net of tax of $386,891, $179,619, $374,718 and |
|
|
|
|
||||||||||||
$659,785, respectively |
(631,244 |
) |
293,063 |
(611,382 |
) |
1,076,491 |
||||||||||
Plus: Reclassification adjustment for losses (gains) included in |
|
|
|
|
||||||||||||
net earnings(loss) net of tax of $1,653, $4,430 and $4,240, respectively |
(2,697 |
) |
- |
(7,228 |
) |
6,917 |
||||||||||
Reclassification of gain on cash flow hedges, net of tax of $45,837, $45,840 |
|
|
|
|
||||||||||||
and $137,512, respectively |
- |
(74,787 |
) |
(74,791 |
) |
(224,361 |
) | |||||||||
|
|
|
|
|||||||||||||
|
|
|
|
|
||||||||||||
Other comprehensive (loss) income |
(633,941 |
) |
218,276 |
(693,401 |
) |
859,047 |
||||||||||
|
|
|
|
|||||||||||||
|
|
|
|
|
||||||||||||
Comprehensive income (loss) |
$ |
912,445 |
1,654,380 |
3,882,091 |
(2,438,217 |
) | ||||||||||
|
|
|
|
|||||||||||||
|
|
|
|
|
| ||
| |||||||
|
Nine Months Ended | ||||||
|
September 30, | ||||||
|
2003 |
2002 | |||||
|
| ||||||
|
(UNAUDITED) | ||||||
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
| |||||
Net earnings (loss) |
$ |
4,575,492 |
$ |
(3,297,264 |
) | ||
Adjustment to reconcile net earnings (loss) to net |
|
|
|||||
cash provided by (used in) operating activities: |
|
|
|||||
Depreciation, amortization and accretion |
2,606,396 |
1,525,439 |
|||||
Provision for loan losses |
946,000 |
4,399,000 |
|||||
(Gain) loss on sale of available-for-sale securities |
(11,658 |
) |
11,157 |
||||
(Gain) loss on sale of fixed assets |
(922,182 |
) |
365,866 |
||||
Gain on sale of other real estate |
(112,569 |
) |
(56,639 |
) | |||
Change in: |
|
|
|||||
Mortgage loans held-for-sale |
7,776,746 |
(1,107,792 |
) | ||||
Other |
650,325 |
(8,048,558 |
) | ||||
|
|
||||||
Net cash provided by (used in) operating activities |
15,508,550 |
(6,208,791 |
) | ||||
|
|
||||||
|
|
|
|||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
|||||
Net change in interest-bearing deposits |
12,312,492 |
160,093 |
|||||
Proceeds from sales and maturities of investment |
|
|
|||||
securities available-for-sale |
69,032,778 |
53,921,872 |
|||||
Purchases of investment securities available-for-sale |
(55,874,263 |
) |
(39,355,680 |
) | |||
Purchases of other investments |
(8,920,000 |
) |
(1,113,700 |
) | |||
Proceeds from sale of other investments |
450,000 |
- |
|||||
Net change in loans |
(54,453,829 |
) |
(12,014,759 |
) | |||
Proceeds from sale of other real estate |
1,933,018 |
1,271,452 |
|||||
Proceeds from sale of premises and equipment |
4,344,757 |
430,763 |
|||||
Purchases of premises and equipment |
(691,036 |
) |
(1,297,089 |
) | |||
Purchases of cash surrender value life insurance |
(122,974 |
) |
(133,023 |
) | |||
|
|
||||||
Net cash (used in) provided by investing activities |
(31,989,057 |
) |
1,869,929 |
||||
|
|
||||||
|
|
|
|||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
|||||
Net change in deposits |
1,860,160 |
|
(17,491,834 |
) | |||
Change in federal funds purchased and repurchase agreements |
17,030,357 |
(12,298,000 |
) | ||||
Change in other borrowed funds |
1,350,000 |
(5,000,000 |
) | ||||
Proceeds from FHLB advances |
- |
46,000,000 |
|||||
Payments of FHLB advances |
(5,000,000 |
) |
(23,448,435 |
) | |||
Purchase of treasury stock |
- |
(3,022,872 |
) | ||||
Proceeds from issuance of stock |
138,000 |
11,707,740 |
|||||
Proceeds from exercise of stock options |
938,754 |
481,705 |
|||||
Proceeds from issuance of warrants |
12,000 |
1,236,000 |
|||||
Cash dividends paid |
(1,524,372 |
) |
(1,501,130 |
) | |||
|
|
||||||
Net cash provided by (used in) financing activities |
14,804,899 |
(3,336,826 |
) | ||||
|
|
||||||
|
|
|
|||||
Net change in cash and cash equivalents |
(1,675,608 |
) |
(7,675,688 |
) | |||
Cash and cash equivalents at beginning of period |
38,310,428 |
20,077,641 |
|||||
|
|
||||||
|
|
|
|||||
Cash and cash equivalents at end of period |
$ |
36,634,820 |
$ |
12,401,953 |
|||
|
|
| ||
|
Three Months Ended |
Nine Months Ended | |||||||||||
|
September 30, |
September 30, | |||||||||||
|
2003 |
2002 |
2003 |
2002 | |||||||||
|
|
|
| ||||||||||
|
|
|
|
| |||||||||
Basic earnings (loss) per share: |
|
|
|
| |||||||||
Net earnings (loss) |
$ |
1,546,386 |
1,436,104 |
4,575,492 |
(3,297,264 |
) | |||||||
Weighted average common shares outstanding |
8,500,030 |
8,393,364 |
8,455,895 |
8,136,955 |
|||||||||
Per share amount |
$ |
0.18 |
0.17 |
0.54 |
(0.41 |
) | |||||||
|
|
|
|
|
|||||||||
Diluted earnings (loss) per share: |
|
|
|
|
|||||||||
Net earnings (loss) |
$ |
1,546,386 |
1,436,104 |
4,575,492 |
(3,297,264 |
) | |||||||
Effect of stock options and warrants |
664,901 |
252,268 |
585,831 |
- |
|||||||||
Diluted earnings (loss) per share |
$ |
0.17 |
0.17 |
0.51 |
(0.41 |
) | |||||||
|
|
|
|
|
|
Three months ended |
Nine months ended | |||||||||||
|
September 30, |
September 30, | |||||||||||
|
2003 |
2002 |
2003 |
2002 | |||||||||
Net earnings (loss) as reported |
$ |
1,546,386 |
1,436,104 |
4,575,492 |
(3,297,264 |
) | |||||||
Compensation expense determined by fair value method |
(76,546 |
) |
(459,648 |
) |
(229,638 |
) |
(1,378,944 |
) | |||||
|
|
|
|
||||||||||
Pro forma net earnings (loss) |
$ |
1,469,840 |
976,456 |
4,345,854 |
(4,676,208 |
) | |||||||
|
|
|
|
||||||||||
Basic earnings (loss) per share: |
|
|
|
|
|||||||||
As reported |
$ |
.18 |
.17 |
.54 |
(.41 |
) | |||||||
|
|
|
|
||||||||||
Pro forma |
$ |
.17 |
.12 |
.51 |
(.57 |
) | |||||||
|
|
|
|
||||||||||
Diluted earnings (loss) per share: |
|
|
|
|
|||||||||
As reported |
$ |
.17 |
.17 |
.51 |
(.41 |
) | |||||||
|
|
|
|
||||||||||
Pro forma |
$ |
.16 |
.11 |
.48 |
(.57 |
) | |||||||
|
|
|
|
| ||
|
September 30, |
December 31, |
September 30, | |||||||
|
2003 |
2002 |
2002 | |||||||
|
|
| ||||||||
|
|
|
| |||||||
Commercial/financial/agricultural |
$ |
58,224 |
57,473 |
42,750 |
||||||
Real estate Construction |
81,111 |
68,169 |
76,036 |
|||||||
Real estate Mortgage |
58,941 |
57,560 |
53,858 |
|||||||
Real estate Other |
217,503 |
182,622 |
194,142 |
|||||||
Installment loans to individuals |
19,300 |
15,848 |
17,094 |
|||||||
|
|
|
||||||||
Total loans |
435,079 |
381,672 |
383,880 |
|||||||
Less: Allowance for loan losses |
6,787 |
6,888 |
7,297 |
|||||||
|
|
|
||||||||
Total net loans |
$ |
428,292 |
374,784 |
376,583 |
||||||
|
|
|
| ||
| ||
Item 2 |
|
|
| |||||||||||||
Managements Discussion and Analysis of Financia |
l Condition and Operating Results |
|
| |||||||||||||
|
2003 |
|
2002 | |||||||||||||
(unaudited) |
Third Quarter |
|
Second Quarter |
|
First Quarter |
|
Fourth Quarter |
Third Quarter |
||||||||
INCOME SUMMARY |
|
|
|
|
|
|
|
|
|
| ||||||
Interest income |
$ |
9,267,035 |
|
$ |
8,725,651 |
|
$ |
9,081,338 |
|
$ |
9,117,033 |
|
$ |
9,610,978 |
| |
Interest expense |
2,489,682 |
|
2,606,388 |
|
2,843,180 |
|
2,978,299 |
|
2,866,064 |
| ||||||
|
|
|
|
|
||||||||||||
Net interest income |
6,777,353 |
|
6,119,263 |
|
6,238,158 |
|
6,138,734 |
|
6,744,914 |
| ||||||
Provision for loan losses |
375,000 |
|
315,000 |
|
256,000 |
|
150,000 |
|
195,000 |
| ||||||
Other income |
2,332,310 |
|
3,536,695 |
|
2,453,172 |
|
2,041,870 |
|
1,984,373 |
| ||||||
Other expenses |
6,503,306 |
|
7,083,158 |
|
6,288,798 |
|
6,258,940 |
|
6,442,750 |
| ||||||
|
|
|
|
|
||||||||||||
Income before taxes |
2,231,357 |
|
2,257,800 |
|
2,146,532 |
|
1,771,664 |
|
2,091,537 |
| ||||||
Income taxes |
684,971 |
|
735,972 |
|
639,254 |
|
468,270 |
|
655,433 |
| ||||||
|
|
|
|
|
||||||||||||
Net income |
$ |
1,546,386 |
|
$ |
1,521,828 |
|
$ |
1,507,278 |
|
$ |
1,303,394 |
|
$ |
1,436,104 |
| |
|
|
|
|
|
|
|
|
|
|
|||||||
OPERATING PERFORMANCE |
|
|
|
|
|
|
| |||||||||
Earnings per common share: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
$ |
0.18 |
|
$ |
0.18 |
|
$ |
0.18 |
|
$ |
0.16 |
|
$ |
0.17 |
| |
Diluted |
|
0.17 |
|
0.17 |
|
0.17 |
|
0.15 |
|
0.17 |
| |||||
Return on average equity |
|
9.70 |
% |
9.65 |
% |
9.94 |
% |
8.61 |
% |
9.56 |
% | |||||
Return on average assets |
|
0.98 |
% |
0.97 |
% |
0.95 |
% |
0.85 |
% |
1.04 |
% | |||||
Net interest margin |
|
4.67 |
% |
4.52 |
% |
4.36 |
% |
4.29 |
% |
5.24 |
% | |||||
Yield on Earning Assets |
|
6.39 |
% |
|
6.13 |
% |
|
6.23 |
% |
|
6.39 |
% |
|
7.47 |
% | |
Cost of Funds |
|
1.77 |
% |
|
1.85 |
% |
|
1.97 |
% |
|
2.14 |
% |
|
2.34 |
% | |
Efficiency ratio |
|
71.82 |
% |
73.22 |
% |
72.35 |
% |
78.24 |
% |
74.27 |
% | |||||
Net overhead ratio |
|
2.65 |
% |
|
2.27 |
% |
|
2.40 |
% |
|
2.79 |
% |
|
3.22 |
% | |
Dividend payout ratio |
|
33.02 |
% |
33.47 |
% |
33.51 |
% |
38.67 |
% |
35.07 |
% | |||||
ASSET QUALITY |
|
|
|
|
|
|
|
|
|
|
| |||||
Allowance for loan losses |
$ |
6,787,138 |
|
$ |
6,441,458 |
|
$ |
6,402,226 |
|
$ |
6,888,167 |
|
$ |
7,297,108 |
| |
Non-performing assets |
|
7,658,223 |
|
9,412,217 |
|
11,297,126 |
|
11,083,389 |
|
12,537,024 |
| |||||
Allowance for loan losses to loans |
|
1.56 |
% |
1.64 |
% |
1.71 |
% |
1.75 |
% |
1.90 |
% | |||||
Non-performing assets to total assets |
|
1.17 |
% |
1.50 |
% |
1.72 |
% |
1.73 |
% |
2.24 |
% | |||||
Net charge-offs to average loans |
|
0.03 |
% |
0.29 |
% |
0.77 |
% |
0.59 |
% |
0.60 |
% | |||||
AVERAGE BALANCES |
|
|
|
|
|
|
|
|
|
|
| |||||
Loans |
$ |
406,258,330 |
|
$ |
381,157,519 |
|
$ |
385,493,430 |
|
$ |
379,673,033 |
|
$ |
370,364,207 |
| |
Earning assets |
|
575,303,708 |
|
564,456,772 |
|
578,720,591 |
|
564,806,935 |
|
504,707,300 |
| |||||
Total assets |
|
628,899,360 |
|
626,368,024 |
|
639,847,976 |
|
624,422,898 |
|
548,626,716 |
| |||||
Deposits |
|
499,709,951 |
|
500,347,369 |
|
512,553,229 |
|
492,526,058 |
|
422,880,539 |
| |||||
Stockholders equity |
|
63,797,914 |
|
62,799,562 |
|
61,287,471 |
|
60,482,496 |
|
59,940,657 |
| |||||
Common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
| |||||
Basic |
|
8,500,030 |
|
8,470,308 |
|
8,396,207 |
|
8,390,979 |
|
8,393,364 |
| |||||
Diluted |
|
9,164,931 |
|
9,130,266 |
|
8,875,015 |
|
8,815,672 |
|
8,645,632 |
| |||||
AT PERIOD END |
|
|
|
|
|
|
|
|
|
|
| |||||
Loans |
$ |
435,078,864 |
|
$ |
393,515,141 |
|
$ |
375,055,976 |
|
$ |
381,672,065 |
|
$ |
383,879,956 |
| |
Earning assets |
|
598,201,486 |
|
564,220,499 |
|
587,051,508 |
|
576,642,475 |
|
516,925,309 |
| |||||
Total assets |
|
654,651,925 |
|
623,426,376 |
|
648,315,956 |
|
636,130,566 |
|
559,031,779 |
| |||||
Deposits |
|
511,591,084 |
|
496,722,408 |
|
520,561,166 |
|
509,730,924 |
|
423,089,491 |
| |||||
Stockholders equity |
|
64,195,425 |
|
63,655,111 |
|
61,974,104 |
|
60,748,953 |
|
60,486,713 |
| |||||
Common shares outstanding |
|
8,510,043 |
|
8,489,472 |
|
8,417,790 |
|
8,391,540 |
|
8,394,490 |
|
| ||
| ||
|
Actual |
|
Required |
|
Excess |
| |||||||||||||
|
Amount% |
Amount% |
Amount% |
||||||||||||||||
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
| |||||||||||||
Total Capital (to Risk Weighted Assets) |
|
$56,718 |
10.83 |
% |
|
$49,044 |
8.00 |
% |
|
$7,674 |
2.83 |
% | |||||||
Tier 1 Capital (to Risk Weighted Assets) |
|
$50,131 |
9.57 |
% |
|
$24,522 |
4.00 |
% |
|
$25,609 |
5.57 |
% | |||||||
Tier 1 Capital (to Average Assets) |
|
$50,131 |
8.18 |
% |
|
$20,943 |
4.00 |
% |
|
$29,188 |
4.18 |
% | |||||||
|
|
|
|
|
|
|
| ||
Non-performing assets |
September 30, |
December 31, |
September 30, | |||||||
|
2003 |
2002 |
2002 | |||||||
|
|
| ||||||||
Loans on nonaccrual |
$ |
5,190 |
9,243 |
9,464 |
||||||
Loans past due 90 days and still accruing |
330 |
122 |
2,084 |
|||||||
Other real estate owned and repossessions |
2,138 |
1,718 |
989 |
|||||||
|
|
|
||||||||
Total non-performing assets |
$ |
7,658 |
11,083 |
12,537 |
||||||
|
|
|
||||||||
Total non-performing assets as a percentage of |
|
|
|
|||||||
total assets |
1.17 |
% |
1.74 |
% |
2.24 |
% |
| ||
|
2003 |
2002 | |||||
|
| ||||||
|
|
| |||||
Balance of allowance for loan losses at beginning of period |
$ |
6,888 |
7,348 |
||||
Provision charged to operating expense |
946 |
4,399 |
|||||
Charge offs: |
|
|
|||||
Commercial |
222 |
959 |
|||||
Real estate mortgage |
32 |
469 |
|||||
Real estate other |
946 |
3,221 |
|||||
Consumer |
151 |
312 |
|||||
|
|
||||||
Total charge-offs |
1,351 |
4,961 |
|||||
Recoveries: |
|
|
|||||
Commercial |
75 |
120 |
|||||
Construction |
- |
1 |
|||||
Real estate mortgage |
17 |
23 |
|||||
Real estate other |
90 |
283 |
|||||
Consumer |
122 |
84 |
|||||
|
|
||||||
Total recoveries |
304 |
511 |
|||||
Net charge-offs |
1,047 |
4,450 |
|||||
|
|
||||||
Balance of allowance for loan losses at end of period |
$ |
6,787 |
7,297 |
||||
|
|
| ||
| ||
| ||
Item 6. |
||
|
|
|
|
(a) |
Exhibits |
|
|
|
|
31.1 |
Section 302 Certification by Chief Executive Officer |
|
31.2 |
Section 302 Certification by Chief Financial Officer |
|
|
|
|
32.1 |
Section 906 Certification by Chief Executive Officer and Chief Financial Officer |
|
|
|
|
(b) |
Reports on Form 8-K |
|
|
|
|
Reports on Form 8-K filed during the Third Quarter of 2003: | |
|
| |
|
July 17, 2003: Report on Form 8-K containing Flags second quarter 2003 earnings press release pursuant to Item 9 (Regulation FD disclosure). | |
|
| |
|
| |
|
| |
|
|
| ||
|
Flag Financial Corporation |
|
|
|
|
|
/s/ Joseph W Evans |
| |
|
Joseph W. Evans |
|
Chief Executive Officer |
|
|
|
November 10, 2003 |
|
/s/ J. Daniel Speight, Jr. |
| |
|
J. Daniel Speight, Jr. |
|
Chief Financial Officer |
|
|
|
November 10, 2003 |
| ||