-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, BaMH13NIakpFBE2zP+irJaw9Kvmp2oa1+VyiAqKzFUzIHKZWq/uMW7feGatVhpFS /2dSK/PLB+K3yFXx3Pzxdw== 0000927089-03-000264.txt : 20031015 0000927089-03-000264.hdr.sgml : 20031013 20031015152903 ACCESSION NUMBER: 0000927089-03-000264 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20031013 ITEM INFORMATION: ITEM INFORMATION: Financial statements and exhibits FILED AS OF DATE: 20031015 FILER: COMPANY DATA: COMPANY CONFORMED NAME: GREAT SOUTHERN BANCORP INC CENTRAL INDEX KEY: 0000854560 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 431524856 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-18082 FILM NUMBER: 03941827 BUSINESS ADDRESS: STREET 1: 1451 E BATTLEFIELD CITY: SPRINGFIELD STATE: MO ZIP: 65804 BUSINESS PHONE: 4177764400 MAIL ADDRESS: STREET 1: P O BOX 9009 STREET 2: P O BOX 9009 CITY: SPRINGFIELD STATE: MO ZIP: 65808-9009 8-K 1 gs8k.htm

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934



Date of Report (Date of earliest event reported)

October 14, 2003



GREAT SOUTHERN BANCORP, INC.
(Exact name of Registrant as specified in its Charter)


Delaware
0-18082
43-1524856
(State or other
jurisdiction of
incorporation)
(Commission File No.)(IRS Employer
Identification
Number)

1451 East Battlefield, Springfield, Missouri
65804
(Address of principal executive offices)(Zip Code)

Registrant's telephone number, including area code: (417) 887-4400

N/A
(Former name or former address, if changed since last report)















NEXT PAGE



ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS.

                  (c) Exhibits:

                              Exhibit 99 - Press Release dated October 14, 2003

ITEM 12. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

         On October 14, 2003, the Registrant issued a press release announcing its preliminary earnings for September 30, 2003. A copy of the press release, including unaudited financial information released as a part thereof, is attached as Exhibit 99 to this Current Report on Form 8-K and incorporated by reference herein.

































NEXT PAGE






SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.

GREAT SOUTHERN BANCORP, INC.



Date:October 15, 2003
By:   /s/ Joseph W. Turner
       Joseph W. Turner, President,
         Chief Executive Officer and Director



































NEXT PAGE











EXHIBIT INDEX

Exhibit No.Description


99Press Release dated October 14, 2003


GRAPHIC 2 image002.jpg begin 644 image002.jpg M_]C_X``02D9)1@`!`0$`8`!@``#__@`<4V]F='=AT>YPG@?.IAG4 M-G?:2XBXL!*AD!:]A^X."*[(TR-,05Q9#;R4G!+:@H`_:O:E*4I2E*4I2E*4 MI2E*4I2E?__1V:E*4I2E*4I7XI24)*E$)2D9))X`JD:CN;DF276)#!8:0<*C M7];!4,^J$-G)^F:H]UN$EQ"WY4H>`UDI\2\SC$A^*\EZ.\XRZG\JVU%*A]Q5[T[J?+34A4U$:3 M'P"N7>)*2XK'*MH"A@^U:1:=;09D)*Y6H(;;X.%A-U;0G/RWH2>WRJYV:\P[ MQ&+D67%?V'!^'DH>_4IJ$Z@Z[C:)M*7`A+]PD9$9@GCYJ5Z[1^_;YC(K?UKU M7&NGQ,QQB7&4H;XQ:"0$^NTCD'ZYK^@+9<8]WM<:XQ%A;$EI+B#\B,X/S]*Z MJ4J-U!?(FF[)(N\X.&/'V[PTGQJ>I2E M?__2V:LQU[U9E:1U*JT1;6S(2AE"U+=60,>F,?O7=H#JK&UC.5;)4(09 MP05MA+FY#H'?&0""!SCGUK0*4I2E*4JMZYU@C1-B1=%PE3/$?2R&PYLY(4:9 M!*4^(Y-^$"&3"V_C4504L`C^+''?V0C/W[53=2W!IRR M.MM7%ATJ*04-WB0^2,_V+2`:I%*5/:.F/1+R0U*?CAUHI46;@W#SZ\N.`I]. MU:599TUR8L-W.YN'PR<-:DMTH]Q_2I&!]?\`[J[:8ES3\[:2& MW%-+2$258!RL$Y//T]NU>.J^IUYB3X)TX^JUVUR(AQN'X31V^90]`<9`!QGU MK\'5>_Q]+/J3,\6Z7.:M32CYOA6@$C"4XP,G('T/K4EH/7]_LNI9%DU@_)4C MP5N'XH?S&5)1XG<\D%(/'N1CYUJ;U?U<]=Y,R-/$=ET%#<<-I*&D^A&?ZAWS M[_+BOB^:WU#>=!LQ[G"-WAXS^;Z>M5X M=5]42H5Z#TZ,E+#.&D_#I\Y4ZE&,_P#:5'[5_]/.=)72=;C=D1$(4W)MC[<@ MJ3G#901Q[>8I_:O33>M[CI.URV+0&VI^:CK%UEU',N5O@37&-K\]D//):`(:*@%)`'O[]_:N>/UOU* MTW,#_P`/(6M&V,KP@D-JS^8X[\9X]ZU+I?JJ=J[2JYUR#?Q+,I;"E-IVA8`2 MH''I^;'VK)-<7.WIZS2)-V;^-M\5]M+C2,'4OQTNRQX+F4$K4/+Y_[`DCOR:E-&=8G[YJ&9'O M#$:'`3'BZK19+=$7`0K"5RDK*W![\*&W/T-2]\ZU?`VFSS8%K0\J> MRI;R75E(;4E6TI!QSR%<_2N1?6RXN0YUSBVF*J%&=892AQ2@X5N)6220<8_E MGC% MM<<+PAR4I:D^Y2D@'[;C^M5ZP=33HBQ66SM06Y3"V`^^X7/.@K<42`!\L$`^ MXJU:,ZOC4FH)D*?#9A1$,N/L.!1*@E&"0OT[9.>.V*YK'UGD7[6$6T1;(/A9 M4CPT.%PEP(_N(`QP.3_OZUJ]*\931?C+;!4"1P4XSGY9!%5"[-R7(3S+#RDR M1^5+EP99`(/(*D)W"LLU'=/Q6R2(JKK"7P%A/XNX[DCG&U2`"?N*SNE*M&BX MP;>=GK$=0`\-*5W&&P<\$Y3(2K([<@?>M4TO:/Q)MV4]:W'61Y6RPNUR4*/K MREM.",?/N:N5CL<6%*5)3;U1G$IVI+D>,@G/<@M#/ZGUK%>K7Q-GZJ&Y^&#D M,2&-P.U6P`<_=!JOZ@N"=<:M0_:K4Y'E3UI2MKQO$WN'C(X&!C'Z5WW*P1W> MJ,33B/\`!:=C0W"HGS[4(2L_<@G[U[=2;+;[=U*_#VX[-LM[G@84R.$H(`4O M&>X.[V[?<\MRL&F'6;@+'>;A*X+?J"#"T1 M=;(8`7-GOMJ$H@':VD@X'J#D'Z[C4M>&D1NCVGLMH6N7/D/!S;YD!.4;<^QQ MG["O_]2^]-K:S;]"6HHB-L.OQDN.E*`%.$Y()/KP?WK*M>ZOTMJ-^\,S;6K\ M2AN%FW3(ZN'4@X\_.",Y([\$??.S"EHM*9Y2H1''RT%>BEI&?V"OWJ:U)=K7 M>H=A@V:V?#O1(J67R$C+SIP#VY/([GWKTM-T_A?7;LJY)4XJ$F1'4$)VE2@T MMM/'IDXKVTK$B'16K9\R+XG@QV&V7"G(0M3F./3.<5(:<@,L=(-37L-M*E*? M;B(6494A!4WN`/SW_M41+A0XW3&WR2V@S9ES=4ET(\P;0A*2G/MD@_>HJR1) M5SO\**W-3$?6M/AR'EE(:P,I.?0#`Q4M+MJ&XUWNC.JH\^0A.'PVAT%[>L)/ MF6D!7,]#4IPA*?"1N2<)(_KSG/H!50L M,&&[HS4\]^,AZ1%1&2PI>?Y>]S"B,>N!6P="XZV=!NN+QA^>XXC!]-J$\_=) MK+GG+!<>JMR=U"MQFU+ER"X1G<"-VW\N3W`JKN2UM)F1H+KZ8#[@)0H_F2"2 MC=CC(J4NLJP+TC98T"/BZMJ>5/=VD$Y5Y!G^KC]/O4A^'&Y]0;)9IC0>:"8, M=Q+6?,WX:"KY]B>:AGF6VKA>C!="&(X<#>P[@ILNI1C/MA7>I>U/:8'3JY1Y M$6 MZL$*\).,X]"?%-5;4+.GUP;`S8$*!%;DM$[<[64JH;KKP)4K*6@C'Y1P1@GTSGCZZWIC5=KU= M;ESK4XXIMMPMK2XC:I*N_(^A!J9I7%*MWQ#@6A]3'N$--JW'W.Y)JIWS35Q7 M)>E0I6H'7D@%MIB1$9961CT*>/N*SK4?3'4]UFN3(M@EB4ZX5/./SXJDK^8" M`C'Z5"_\H-=?]%'_`,MG_P#==5OZ/:J5)Q9_PY#)"7$CU'(((^1%?__5 MN6C^E]CTA*$YI3LR<$E(??QA&>^U([?7D]^:_6^F%F3K+^*7)QW.QVNSN3)[46V)6&@TM`*RHY*E92^%'_`-@_ M>K5<>GEAGZ/1IE+!8C,^9EQ!\Z'/[_F3DYSWSZ5!Z1Z.6K3=V14"#D@]N0GMVQ7*WTGB,Z'>TNW=GTMORQ)4?I7/.Z.0IFG+991=G6F[>MUPNAD%3JED$D\X&``./:N?4_1 M:+>W8LB%=#$?:CML.E3.Y+NQ(2%8!&#@#]*]1T:M[6D%61B>I,E]]#TB8IO) M7M"@$A.>`-Q_>IZSZ'%FT#,TLW.+IDLOM_$*;QM+B2,[<^F?>JQ'Z-OQ]'S; M$F^IWRY;;ZG1'(&U`("2-W/)SW]!5TT5I@:1TTQ:/B?B5-K6M3NW:"5'/`]/ M2LXF=!YDV:_+=U&SXC[BG%8B'NHY/]7SJ=:Z,6J-I";:6Y2W)\O:OXQQ(\JT M\I`3Z)Y.?4Y[]J@5]`%*B1PB^I1(`/CJ+!4DGT">1@`>_?\`:K%#Z5N1->Q] M2INR2U'4C;'+/F*4MAL95GO@9[5R:?Z,-6R/=8UPNB9;-QC^#_+8V*;(4%!0 M))[$"N;2'1AVSW.6]>9L>5'>BN1T(8W!7G&TJ).,';GW[_*HEKH#._$P'KU' M,`+Y4A"O%*?H>`?N?_53-UZ/2).L(=PMTF+%M<7P$I9)47`EL#/I@DX/KZU" M=?WW%W>S1B1X;;#BT\B`RMC]*LGC@821_JK0NF6CI6C=.N19SJ%RI#Q=<#9RE'```..>!^]7*E*4 MK__6V:E*4I2E*4I2E*4I2E*4I2E*4I2E*K]]T+IK4LY,V\6WXJ0AL-I7X[B, M)!)`PE0'J:L%*4I2O__7V:E*4I2E*4I2E*4I2E*4I2E*4I2E*4I2E*5__]#9 (J4I2E*5__]D_ ` end EX-99 3 ex99.htm
October 14, 2003 FOR IMMEDIATE RELEASE

CONTACT: Kelly Polonus, Great Southern, 1.417.895.5242
kpolonus@greatsouthernbank.com

Great Southern Bancorp, Inc. Reports Quarterly Earnings of $.90 Per Share

Springfield, Mo. -- Great Southern Bancorp, Inc. (NASDAQ:GSBC), the holding company for Great Southern Bank, today reported preliminary earnings for the quarter ended September 30, 2003, were $.90 per share ($6,191,000) compared to the $.85 per share ($5,919,000) the company earned during the same quarter in the prior year. Excluding significant non-operating items (which are discussed below), operating earnings per share for the quarters ended September 30, 2003, and 2002 were $.85 and $.75, respectively, reflecting an increase of 13% during the September 30, 2003, quarter.

"We are pleased to report that operating earnings for the quarter ended September 30, 2003, compared favorably to the same quarter a year ago," said Great Southern President and CEO Joseph W. Turner. "The 13% increase in operating earnings per share was due to increases in net interest income and non-interest income. Like many banks, we experienced higher than normal loan origination volume in the third quarter, resulting in higher gains on the sale of these loans. Somewhat offsetting this were expenses associated with the disposition of a foreclosed asset."

For the nine months ended September 30, 2003, preliminary reported earnings were $2.52 per share ($17,460,000). For the nine months ended September 30, 2002, the company's reported earnings were $2.57 per share ($17,856,000). On an operating basis, earnings per share were $2.47 for the nine months ended September 30, 2003, compared to earnings per share of $2.20 for the same period in 2002, an increase of 12%.

For the three months ended September 30, 2003, annualized return on average equity was 21.43%; annualized return on average assets was 1.70%; and net interest margin was 3.94%. For the nine months ended September 30, 2003, annualized return on average equity was 20.78%; annualized return on average assets was 1.64%; and net interest margin was 3.86%.

A significant non-operating item occurred during the quarter ended September 30, 2003. Non-interest income was positively impacted by a pre-tax gain of $471,000 on the sale of $500,000 of available-for-sale convertible trust preferred securities.

By comparison, non-operating items which were previously reported for the quarter ended September 30, 2002, included a net positive pre-tax impact to non-interest income totaling $621,000 and a net positive pre-tax impact to interest income totaling $415,000.












More



NEXT PAGE


Page 2

Quarter Ended September 30,

2003
2002
Dollars Earnings Dollars Earnings
(000)
Per Share
(000)
Per Share
Reported Earnings $6,191  $.90  $5,919  $.85 
Less: Gain on sales of
  securities (net of taxes) (316) (.05) (416) (.06)
Less: Recovery of interest
  income (net of taxes) -- 
--
(278)
(.04)
Operating Earnings $5,875 
$.85 
$5,225 
$.75 


Year to Date September 30,
2003
2002
Dollars Earnings Dollars Earnings
(000)
Per Share
(000)
Per Share
Reported Earnings $17,460  $2.52  $17,856  $2.57 
Less: Gain on sales of
  securities (net of taxes) (392) (.05) (2,308) (.33)
Less: Recovery of interest
  income (net of taxes) -- 
-- 
(278)
(.04)
Operating Earnings $17,068 
$2.47 
$15,270 
$2.20 

Stockholders' equity at September 30, 2003, was $115.3 million (7.7% of total assets), equivalent to a book value of $16.84 per share.

Non-performing assets at September 30, 2003, were $19.0 million, up $107,000 from December 31, 2002. Non-performings as a percentage of total assets were 1.27%. Compared to December 31, 2002, non-performing loans decreased $5.7 million to $8.8 million while foreclosed assets increased $5.8 million to $10.2 million. Non-performing loans decreased primarily as a result of the transfer to foreclosed assets of one relationship with a remaining balance of $2.8 million and another relationship with a remaining balance of $6.7 million. The $2.8 million relationship originally totaled $3.6 million and was most recently described in the June 30, 2003, Quarterly Report on Form 10-Q and was included in foreclosed assets at that time. During the quarter ended September 30, 2003, this property was sold with an additional loss of $450,000 recognized by Great Southern. This loss is included in non-interest expense in the September 30, 2003, financial statements. The $6.7 million relationship involves condominium buildings and lots, single-family residences and lots, a golf course, and other developed and undeveloped land. This relationship, which originally totaled $7.3 million, was most recently described in the June 30, 2003, Quarterly Report on Form 10-Q and was included in foreclosed assets at that time. Partially offsetting these foreclosed assets additions, foreclosed assets decreased $1.4 million from the sale of a motel, condominium units and vacant land which were part of the $1.7 million relationship described in the December 31, 2002, Annual Report on Form 10-K.

More



NEXT PAGE


Page 3

During the quarter ended September 30, 2003, two significant relationships were reclassified from potential problem loans to non-performing loans. The first relationship has a remaining balance of $952,000 and the second relationship has a remaining balance of $676,000. Both relationships are secured by commercial real estate and were most recently described in the June 30, 2003, Quarterly Report on Form 10-Q with the $676,000 relationship being a portion of a $2.1 million relationship.

The stock of Great Southern Bancorp, Inc., is quoted on the Nasdaq National Market System under the symbol "GSBC". The last sale of GSBC stock in the quarter ended September 30, 2003, was at $38.92.

Great Southern Bancorp has subsidiary corporations offering banking, investment, insurance and travel services. The principal subsidiary, Great Southern Bank, is headquartered in Springfield, Missouri, and operates 29 branches and more than 140 ATMs throughout southwest and central Missouri.

When used in this press release the words or phrases "will likely result," "are expected to," "will continue," "is anticipated," "estimate," "project," "intends" or similar expressions are intended to identify "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties, including, among other things, changes in economic conditions in the company's market area, changes in policies by regulatory agencies, fluctuations in interest rates, demand for loans and deposits in the company's market area and competition, that could cause actual results to differ materially from historical earnings and those presently anticipated or projected. The company wishes to advise readers that the factors listed above could affect the company's financial performance and could cause the company's actual results for future periods to differ materially from any opinions or statements expressed with respect to future periods in any current statements.
The company does not undertake-and specifically declines any obligation- to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.

More



NEXT PAGE


Page 4

The following tables set forth certain selected consolidated financial information of the company at and for the periods indicated. Financial data for all periods is unaudited. In the opinion of management, all adjustments, which consist only of normal recurring accruals, necessary for a fair presentation of the results for and at such unaudited periods have been included. The results of operations and other data for the three and nine months ended September 30, 2003, and 2002 are not necessarily indicative of the results of operations which may be expected for any future period.

Selected Financial Condition Data: September 30, December 31,
2003
2002
(Dollars in thousands)
Total assets $1,498,384 $1,402,638
Loans receivable, gross 1,081,015 1,018,935
Allowance for loan losses 20,823 21,288
Foreclosed assets, net 10,171 4,328
Available-for-sale securities, at fair value 254,676 236,269
Held-to-maturity securities, at amortized cost 54,776 52,587
Deposits 1,099,427 1,021,957
Total borrowings 275,540 268,494
Stockholders' equity 115,315 104,709
Non-performing assets 18,956 18,849


Three Months Ended Nine Months Ended Three Months
Ended
September 30, September 30, June 30,
2003
2002
2003
2002
2003
Selected Operating Data:(Dollars in thousands)
Interest income $19,068    $20,513    $56,436    $60,447    $18,791   
Interest expense 5,503   
7,476   
17,654   
23,219   
5,906   
Net interest income 13,565    13,037    38,782    37,228    12,885   
Provision for loan losses 1,200    1,300    3,600    4,300    1,200   
Non-interest income 6,147    4,698    16,436    16,008    5,325   
Non-interest expense 9,282    7,370    25,497    21,604    8,327   
Provision for income taxes 3,039   
3,146   
8,661   
9,476   
2,872   
      Net income $6,191   
$5,919   
$17,460   
$17,856   
$5,811   
Per Common Share:
Net income (fully diluted) $.90    $.85    $2.52    $2.57    $.84   
Book value $16.84    $14.63    $16.84    $14.63    $16.49   
Earnings Performance Ratios:
Annualized return on average assets 1.70% 1.75% 1.64% 1.79% 1.65%
Annualized return on average stockholders' equity 21.43% 24.01% 20.78% 25.56% 20.71%
Net interest margin 3.94% 4.01% 3.86% 3.87% 3.89%
Average interest rate spread 3.72% 3.75% 3.64% 3.60% 3.68%
Adjusted efficiency ratio (excl. foreclosed assets) 43.94% 41.30% 44.13% 39.57% 44.39%
Non-interest expense to average total assets
     (excl. foreclosed assets) 2.38% 2.16% 2.30% 2.11% 2.30%
Asset Quality Ratios:
Allowance for loan losses to period-end loans 1.93% 2.16% 1.93% 2.16% 1.97%
Non-performing assets to period-end assets 1.27% 1.36% 1.27% 1.36% 1.41%
Non-performing loans to period-end loans .81% 1.51% .81% 1.51% .80%
Annualized net charge-offs to average loans .39% .21% .52% .48% .24%

More



NEXT PAGE


Page 5

GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(In thousands, except number of shares)

September 30, December 31,
2003
2002
(Unaudited)
ASSETS
Cash $    66,843  $    55,327 
Interest-bearing deposits in other financial institutions 1,528 
547 
        Cash and cash equivalents 68,371  55,874 
Available-for-sale securities 254,676  236,269 
Held-to-maturity securities 54,776  52,587 
Mortgage loans held for sale 2,124  2,636 
Loans receivable, net of allowance for loan losses of
  $20,823 - September 2003; $21,288 - December 2002
1,058,068  995,011 
Interest receivable:
  Loans 4,623  5,076 
  Investments 1,982  1,490 
Prepaid expenses and other assets 11,486  16,452 
Foreclosed assets held for sale, net 10,171  4,328 
Premises and equipment, net 18,880  16,963 
Federal Home Loan Bank stock 10,969  14,962 
Intangible assets 167  -- 
Refundable income taxes --  990 
Deferred income taxes 2,091 
-- 
        Total Assets $ 1,498,384 
$ 1,402,638 
            LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Deposits $ 1,099,427  $ 1,021,957 
Federal Home Loan Bank advances 190,586  206,226 
Short-term borrowings 66,340  43,304 
Trust preferred securities 18,614  18,964 
Accrued interest payable 1,555  2,485 
Advances from borrowers for taxes and insurance 862  229 
Accounts payable and accrued expenses 4,546  3,697 
Income taxes payable 1,139  -- 
Deferred income taxes -- 
1,067 
        Total Liabilities 1,383,069 
1,297,929 
Stockholders' Equity:
Capital stock
  Serial preferred stock, $.01 par value;
    authorized 1,000,000 shares; none issued
--  -- 
  Common stock, $.01 par value; authorized 20,000,000 shares; issued
    12,325,002 shares
123  123 
Additional paid-in capital 17,336  17,033 
Retained earnings 159,898  145,931 
Accumulated other comprehensive income:
  Unrealized appreciation (depreciation) on available-for-sale securities,
  net of income taxes
(91)
2,568 
177,266  165,655 
Less treasury common stock, at cost (61,951)
(60,946)
        Total Stockholders' Equity 115,315 
104,709 
         Total Liabilities and Stockholders' Equity $ 1,498,384 
$ 1,402,638 

More



NEXT PAGE


Page 6

GREAT SOUTHERN BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data)

THREE MONTHS ENDED NINE MONTHS ENDED
September 30, September 30,
2003
2002
2003
2002
(Unaudited) (Unaudited)
INTEREST INCOME
  Loans $ 16,020  $ 16,557  $ 47,069  $ 48,061 
  Investment securities and other 3,048 
3,956 
9,367 
12,386 
    TOTAL INTEREST INCOME 19,068 
20,513 
56,436 
60,447 
INTEREST EXPENSE
  Deposits 3,918  5,447  12,658  16,897 
  Federal Home Loan Bank advances 1,310  1,739  4,102  5,384 
  Short-term borrowings and trust preferred securities 275 
290 
894 
938 
    TOTAL INTEREST EXPENSE 5,503 
7,476 
17,654 
23,219 
NET INTEREST INCOME 13,565  13,037  38,782  37,228 
PROVISION FOR LOAN LOSSES 1,200 
1,300 
3,600 
4,300 
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 12,365 
11,737 
35,182 
32,928 
NON-INTEREST INCOME
  Commissions 1,493  1,265  4,363  4,508 
  Service charges and ATM fees 2,897  2,217  8,177  6,089 
  Net gains on loan sales 797  341  1,914  1,035 
  Net realized gains on sales of available-for-sale securities 471  621  585  3,445 
  Other income 489 
254 
1,397 
931 
    TOTAL NON-INTEREST INCOME 6,147 
4,698 
16,436 
16,008 
NON-INTEREST EXPENSE
  Salaries and employee benefits 4,883  4,011  13,714  11,851 
  Net occupancy and equipment expense 1,649  1,441  4,650  3,888 
  Postage 427  362  1,246  1,057 
  Insurance 198  133  491  382 
  Advertising 160  190  502  457 
  Office supplies and printing 218  190  658  616 
  Expense on foreclosed assets 620  45  1,126  538 
  Other operating expenses 1,127 
998 
3,110 
2,815 
    TOTAL NON-INTEREST EXPENSE 9,282 
7,370 
25,497 
21,604 
INCOME BEFORE INCOME TAXES 9,230  9,065  26,121  27,332 
PROVISION FOR INCOME TAXES 3,039 
3,146 
8,661 
9,476 
NET INCOME $  6,191 
$  5,919 
$ 17,460 
$ 17,856 
BASIC EARNINGS PER COMMON SHARE $.90 
$.86 
$2.55 
$2.60 
DILUTED EARNINGS PER COMMON SHARE $.90 
$.85 
$2.52 
$2.57 
DIVIDENDS DECLARED PER COMMON SHARE $.18 
$.14 
$ .51 
$ .55 


END


-----END PRIVACY-ENHANCED MESSAGE-----