First Community Bankshares (FCBC) 10-K 2004 FY Annual report

ANNUAL REPORT ON FORM 10-K

DECEMBER 31, 2004

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-K

þ	ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the Fiscal Year Ended December 31, 2004
or
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from:           to

Commission File Number 0-19297

First Community Bancshares, Inc.

(Exact name of Registrant as specified in its charter)

Nevada	55-0694814
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)
One Community Place, Bluefield, Virginia (Address of principal executive offices)	24605-0989 (Zip Code)

Registrant’s telephone number, including area code:

(276) 326-9000

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Name of each exchange on which registered
NONE	NONE

Securities registered pursuant to Section 12(g) of the Act:

      Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes þ          No o

      Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein and will not be contained, to the best of Registrant’s knowledge, in definitive proxy or information statement incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.                               

      Indicate by check mark whether Registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).     Yes þ          No o

      State the aggregate market value of the voting stock held by non-affiliates of the Registrant as of June 30, 2004. $351,070,611 based on the closing sales price at that date

      Indicate the number of shares outstanding of each of the issuer’s classes of common stock as of March 8, 2005. Common Stock, $1 par value- 11,258,748

DOCUMENTS INCORPORATED BY REFERENCE

      Portions of the Proxy Statement for the annual meeting of shareholders to be held April 26, 2005 are incorporated by reference in Part III of this Form 10-K.

TABLE OF CONTENTS

		Page
PART I
Item 1	Business		3
Item 2.	Properties		11
Item 3.	Legal Proceedings		14
Item 4.	Submission of Matters to a Vote of Security Holders		15
PART II
Item 5.	Market for Registrant’s Common Equity and Related Stockholder Matters		15
Item 6.	Selected Financial Data		16
Item 7.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		18
Item 7A.	Quantitative and Qualitative Disclosures About Market Risk		43
Item 8.	Financial Statements and Supplementary Data		46
Item 9.	Changes in and Disagreements with Accountants on Accounting and Financial Disclosure		91
Item 9A.	Controls and Procedures		91
Item 9B.	Other Information		91
PART III
Item 10.	Directors and Executive Officers of the Registrant		92
Item 11.	Executive Compensation		95
Item 12.	Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters		95
Item 13.	Certain Relationships and Related Transactions		95
Item 14.	Principal Accountant Fees and Services		96
PART IV
Item 15.	Exhibits and Financial Statement Schedules		96
	Signatures		98
EX-10.6.1
EX-12.1
EX-23.1
EX-31.1
EX-31.2
EX-32

2

Part I

Item 1. Business

General

      First Community Bancshares, Inc. (“FCBI” or the “Company”, “Corporation” or “Registrant”) is a one-bank holding company incorporated in the State of Nevada and serves as the holding company for First Community Bank, N. A. (“FCBNA” or the “Bank”), a national association that conducts commercial banking operations within the states of Virginia, West Virginia, North Carolina and Tennessee. United First Mortgage, Inc. (“UFM”), acquired in the latter part of 1999, was a wholly owned subsidiary of FCBNA through August 17, 2004 and served as a wholesale and retail distribution channel for FCBNA’s mortgage banking business segment. In August, the Company sold 100% of its interest in UFM. Accordingly, the Company’s financial statements have been reformatted to segregate the assets, liabilities, operations and cash flows of this “discontinued operating segment.” The required information concerning discontinued operations is set forth in Note 18 of the Consolidated Financial Statements included herein. FCBNA also owns Stone Capital Management (“Stone Capital”), an investment advisory firm purchased in January, 2003. The Company had total consolidated assets of approximately $1.8 billion at December 31, 2004 and conducts commercial and mortgage banking business through 53 full-service banking locations, six loan production offices, and two trust and investment management offices.

      On March 31, 2004, the Company acquired PCB Bancorp, Inc., a Tennessee-chartered bank holding company (“PCB Bancorp”) headquartered in Johnson City, Tennessee. PCB Bancorp has six full service branch offices located in Johnson City, Kingsport and surrounding areas in Washington and Sullivan Counties in East Tennessee. At acquisition, PCB Bancorp had total assets of $171.0 million, total net loans of $128.0 million and total deposits of $150.0 million. These resources were included in the Company’s financial statements beginning with the second quarter of 2004. Concurrent with the PCB Bancorp acquisition, Peoples Community Bank, the wholly-owned subsidiary of PCB Bancorp, was merged into the Bank.

      Currently, the Registrant is a bank holding company and the banking operations are expected to remain the principal business and major source of revenue. The Registrant provides a mechanism for ownership of the subsidiary banking operations, provides capital funds as required and serves as a conduit for distribution of dividends to stockholders. The Registrant also considers and evaluates options for growth and expansion of the existing subsidiary banking operations. The Registrant currently derives substantially all of its revenues from dividends paid by its subsidiary bank. Dividend payments by the Bank are determined in relation to earnings, asset growth and capital position and are subject to certain restrictions by regulatory agencies as described more fully under Regulation and Supervision of this item.

      At December 31, 2004, the principal assets of FCBI included all of the outstanding shares of common stock of the Bank. FCBNA is a nationally chartered bank organized under the banking laws of the United States. FCBNA engages in general commercial and retail banking business in West Virginia, Virginia, North Carolina and Tennessee through 53 full-service branch facilities and six loan production offices. It provides safe deposit services and makes all types of loans, including commercial, mortgage and personal loans. FCBNA also provides trust services and its bank deposits are insured by the FDIC. FCBNA is a member of the Federal Reserve System and is a member of the Federal Home Loan Bank (FHLB) of Atlanta. Regulatory oversight of the banking subsidiary is conducted by the Office of the Comptroller of the Currency (OCC).

Forward-Looking Statements

      This Annual Report on Form 10-K may include “forward-looking statements”, which are made in good faith by the Company pursuant to the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, among others, statements with respect to the Company’s beliefs, plans, objectives, goals, guidelines, expectations, anticipations, estimates and intentions that are subject to significant risks and uncertainties and are subject to change based on various factors (many of which are beyond the Company’s control). The words “may”, “could”, “should”, “would”, “believe”,

3

“anticipate”, “estimate”, “expect”, “intend”, “plan” and similar expressions are intended to identify forward-looking statements. The following factors, among others, could cause the Company’s financial performance to differ materially from that expressed in such forward-looking statements; the strength of the United States economy in general and the strength of the local economies in which the Company conducts operations; the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Board of Governors of the Federal Reserve System; inflation, interest rate, market and monetary fluctuations; the timely development of competitive new products and services of the Company and the acceptance of these products and services by new and existing customers; the willingness of customers to substitute competitors’ products and services for the Company’s products and services and vice versa; the impact of changes in financial services’ laws and regulations (including laws concerning taxes, banking, securities and insurance); technological changes; the effect of acquisitions, including, without limitation, the failure to achieve the expected revenue growth and/or expense savings from such acquisitions; the growth and profitability of the Company’s non-interest or fee income being less than expected; unanticipated regulatory or judicial proceedings; changes in consumer spending and saving habits; and the success of the Company at managing the risks involved in the foregoing.

      The Company cautions that the foregoing list of important factors is not exclusive. The Company does not undertake to update any forward-looking statement.

Risk Factors

FCBI and its subsidiary business are subject to interest rate risk and variations in interest rates may negatively affect its financial performance.

      We are unable to predict actual fluctuations of market interest rates with complete accuracy. Rate fluctuations are affected by many factors, including inflation, recession, a rise in unemployment, tightening the money supply and domestic and international disorder and instability in domestic and foreign financial markets.

      Changes in the interest rate environment may reduce profits. We expect that the Company and FCBNA will continue to realize income from the differential or “spread” between the interest earned on loans, securities and other interest-earning assets, and interest paid on deposits, borrowings and other interest-bearing liabilities. Net interest spreads are affected by the difference between the maturities and repricing characteristics of interest-earning assets and interest-bearing liabilities. The Company is vulnerable to continued declines in interest rates because of its slightly asset sensitive balance sheet profile, in which its assets will reprice downward at rates exceeding the repricing characteristics of liabilities. As a result, material and prolonged declines in interest rates would decrease the Company’s net interest income and corresponding net interest margin. Conversely, an increase in the general level of interest rates may adversely affect the ability of some borrowers to pay the interest on and principal of their obligations. Accordingly, changes in levels of market interest rates could materially and adversely affect the Company’s net interest spread, asset quality, levels of prepayments and cash flows as well as the market value of its securities portfolio and overall profitability.

      Changes in interest rates affect the net interest income earned on the Company’s debt securities portfolios as well as the value of the securities portfolio. In addition, changes in interest rates affect the net interest income FCBNA earns on loans held for investment. Consequently, changes in the levels of market interest rates could materially and adversely affect the Company’s net interest spread, the market value of the loans and securities and the overall profitability.

FCBNA’s ability to pay dividends is subject to regulatory limitations which, to the extent FCBI requires such dividends in the future, may affect FCBI’s ability to pay its obligations and pay dividends.

      FCBI is a separate legal entity from FCBNA and its subsidiaries and does not have significant operations of its own. FCBI currently depends on FCBNA’s cash and liquidity as well as dividends to pay FCBI’s operating expenses and dividends to shareholders. No assurance can be made that in the future FCBNA will have the capacity to pay the necessary dividends and that the Company will not require dividends from

4

FCBNA to satisfy FCBI’s obligations. The availability of dividends from FCBNA is limited by various statutes and regulations. It is possible, depending upon the financial condition of the Company and other factors that the Office of the Comptroller of the Currency (OCC), the Bank’s primary regulator, could assert that payment of dividends or other payments by FCBNA are an unsafe or unsound practice. In the event FCBNA is unable to pay dividends sufficient to satisfy FCBI’s obligations and FCBNA is unable to pay dividends to the Company, FCBI may not be able to service its obligations as they become due, including payments required to be made to the FCBI Capital Trust, a business trust subsidiary of FCBI, or pay dividends on the Company’s common stock. Consequently, the inability to receive dividends from FCBNA could adversely affect FCBI’s financial condition, results of operations, cash flows and prospects.

FCBNA’s allowance for loan losses may not be adequate to cover actual losses.

      Like all financial institutions, we maintain an allowance for loan losses to provide for probable loan defaults and non-performance. FCBNA’s allowance for loan losses may not be adequate to cover actual loan losses, and future provisions for loan losses could materially and adversely affect FCBNA’s operating results. FCBNA’s allowance for loan losses is determined by analyzing historical loan losses, current trends in delinquencies and charge-offs, plans for problem loan resolution, the opinions of our regulators, changes in the size and composition of the loan portfolio and industry information. Also included in management’s estimates for loan losses are considerations with respect to the impact of economic events, the outcome of which are uncertain. The amount of future losses is susceptible to changes in economic, operating and other conditions, including changes in interest rates that may be beyond FCBNA’s control, and these losses may exceed current estimates. Federal regulatory agencies, as an integral part of their examination process, review FCBNA’s loans and allowance for loan losses. While we believe that FCBNA’s allowance for loan losses is adequate to provide for probable losses, we cannot assure you that we will not need to increase FCBNA’s allowance for loan losses or that regulators will not require us to increase this allowance. Either of these occurrences could materially and adversely affect FCBNA’s earnings and profitability.

FCBI’s business is subject to various lending and other economic risks that could adversely impact FCBI’s results of operations and financial condition.

      Changes in economic conditions, particularly an economic slowdown, could hurt FCBI’s business. FCBI’s business is directly affected by political and market conditions, broad trends in industry and finance, legislative and regulatory changes, and changes in governmental monetary and fiscal policies and inflation, all of which are beyond FCBI’s control. A deterioration in economic conditions, in particular an economic slowdown within the Company’s geographic region, could result in the following consequences, any of which could hurt FCBI’s business materially:

•  loan delinquencies may increase;

•  problem assets and foreclosures may increase;

•  demand for FCBI’s products and services may decline; and

•  collateral for loans made by the Company may decline in value, in turn reducing a client’s borrowing power, and reducing the value of assets and collateral associated with FCBI’s loans held for investment.

A downturn in the real estate market could hurt FCBI’s business.

      FCBI’s business activities and credit exposure are concentrated in West Virginia, Virginia, North Carolina, Tennessee and the surrounding southeast region. A downturn in this regional real estate market could hurt FCBI’s business because of the geographic concentration within this regional area. If there is a significant decline in real estate values, the collateral for FCBI’s loans will provide less security. As a result, FCBI’s ability to recover on defaulted loans by selling the underlying real estate would be diminished, and we would be more likely to suffer losses on defaulted loans.

5

The Company’s level of credit risk is increasing due to the expansion of its commercial lending, and the concentration on middle market customers with heightened vulnerability to economic conditions.

      At December 31, 2004, the Bank’s commercial and commercial real estate portfolio was $538.7 million, an increase of $151.9 million since December 2003, largely the result of the PCB acquisition completed in the second quarter of 2004. As the portfolio increased, so did the relative weighting of this category of loans from 37.8% to 43.5% of the portfolio balance from December 31, 2003 to year-end 2004. Commercial business and commercial real estate loans generally are considered riskier than single-family residential loans because they have larger balances to a single borrower or group of related borrowers. Commercial business and commercial real estate loans involve risks because the borrower’s ability to repay the loan typically depends primarily on the successful operation of the business or the property securing the loan. Most of the commercial business loans are made to small business or middle market customers who may have a heightened vulnerability to economic conditions. Moreover, a portion of these loans have been made or acquired by the Company in the last several years and the borrowers may not have experienced a complete business or economic cycle.

FCBNA may suffer losses in its loan portfolio despite its underwriting practices.

      FCBNA seeks to mitigate the risks inherent in FCBNA’s loan portfolio by adhering to specific underwriting practices. These practices include analysis of a borrower’s prior credit history, financial statements, tax returns and cash flow projections, valuation of collateral based on reports of independent appraisers and verification of liquid assets. Although FCBNA believes that its underwriting criteria are appropriate for the various kinds of loans it makes, FCBNA may incur losses on loans that meet its underwriting criteria, and these losses may exceed the amounts set aside as reserves in FCBNA’s allowance for loan losses.

The Company and its subsidiaries are subject to extensive regulation which could adversely affect them.

      FCBI and its subsidiaries’ operations are subject to extensive regulation by federal, state and local governmental authorities and are subject to various laws and judicial and administrative decisions imposing requirements and restrictions on part or all of FCBI’s operations. FCBI believes that it is in substantial compliance in all material respects with applicable federal, state and local laws, rules and regulations. Because FCBI’s business is highly regulated, the laws, rules and regulations applicable to it are subject to regular modification and change. There are currently proposed various laws, rules and regulations that, if adopted, would impact FCBI’s operations, including, among other things, matters pertaining to corporate governance, requirements for listing and maintenance on national securities exchanges and over the counter markets, Securities and Exchange Commission (SEC) rules pertaining to public reporting disclosures and banking regulations governing the amount of loans that a financial institution, such as FCBNA, can acquire for investment from an affiliate. In addition, the Financial Accounting Standards Board, made changes which will require, among other things, the expensing of the costs relating to the issuance of stock options. There can be no assurance that these proposed laws, rules and regulations, or any other laws, rules or regulations, will not be adopted in the future, which could make compliance more difficult or expensive, restrict FCBI’s ability to originate, broker or sell loans, further limit or restrict the amount of commissions, interest or other charges earned on loans originated or sold by FCBNA or otherwise adversely affect FCBI’s business, financial condition or prospects.

FCBI faces strong competition from other financial institutions, financial service companies and other organizations offering services similar to those offered by the Company and its subsidiaries, which could hurt FCBI’s business.

      FCBI’s business operations are centered primarily in West Virginia, Virginia, North Carolina, Tennessee and the surrounding southeast region. Increased competition within this region may result in reduced loan originations and deposits. Ultimately, we may not be able to compete successfully against current and future competitors. Many competitors offer the types of loans and banking services that we offer. These competitors include other savings associations, national banks, regional banks and other community banks. FCBI also faces competition from many other types of financial institutions, including finance companies, brokerage

6

firms, insurance companies, credit unions, mortgage banks and other financial intermediaries. In particular, FCBNA’s competitors include other state and national banks and major financial companies whose greater resources may afford them a marketplace advantage by enabling them to maintain numerous banking locations and mount extensive promotional and advertising campaigns.

      Additionally, banks and other financial institutions with larger capitalization and financial intermediaries not subject to bank regulatory restrictions have larger lending limits and are thereby able to serve the credit needs of larger clients. These institutions, particularly to the extent they are more diversified than FCBI, may be able to offer the same loan products and services that FCBI offers at more competitive rates and prices. If FCBI is unable to attract and retain banking clients, FCBI may be unable to continue FCBNA’s loan and deposit growth and the Company’s business, financial condition and prospects may be negatively affected.

Employees

      The Registrant and its subsidiary, FCBNA, employed 688 full time equivalent employees at December 31, 2004. Management considers employee relations to be excellent.

Regulation and Supervision

      The following discussion sets forth the material elements of the regulatory framework applicable to the Company and the Bank. This regulatory framework primarily is intended for the protection of depositors and the deposit insurance funds that insure deposits of banks, and not for the protection of security holders. To the extent that the following information describes statutory and regulatory provisions, it is qualified in its entirety by reference to those provisions. A change in the statutes, regulations or regulatory policies applicable to the Company or its subsidiaries may have a material effect on its business.

Regulation of the Company

     General. The Company is a bank holding company within the meaning of the Bank Holding Act of 1956, as amended (“BHCA”), and is registered as such with the Board of Governors of the Federal Reserve System. The registrant is required to file with the Board of Governors quarterly reports of the Company and the Bank and such other information as the Board of Governors may require. The Federal Reserve makes periodic examinations of the Company, typically on an annual basis.

     BHCA Activities and Other Limitations. The BHCA prohibits a bank holding company from acquiring direct or indirect ownership or control of more than 5% of the voting shares of any bank, or increasing such ownership or control of any bank, without prior approval of the Federal Reserve Board.

      The BHCA also prohibits a bank holding company, with certain exceptions, from acquiring more than 5% of the voting shares of any company that is not a bank and from engaging in any business other than banking or managing or controlling banks. Under the BHCA, the Federal Reserve Board is authorized to approve the ownership of shares by a bank holding company in any company, the activities of which the Federal Reserve Board has determined to be so closely related to banking or to managing or controlling banks as to be a proper incident thereto. In making such determinations, the Federal Reserve Board is required to weigh the expected benefit to the public, such as greater convenience, increased competition or gains in efficiency, against the possible adverse effects, such as undue concentration of resources, decreased or unfair competition, conflicts of interest or unsound banking practices.

      The Federal Reserve Board has by regulation determined that certain activities are closely related to banking within the meaning of the BHCA. These activities include operating a mortgage company, finance company, credit card company, factoring company, trust company or savings association; performing certain data processing operations; providing limited securities brokerage services; acting as an investment or financial advisor; acting as an insurance agent for certain types of credit-related insurance; leasing personal property on a full-payout, non-operating basis; providing tax planning and preparation services; operating a collection agency; and providing certain courier services. The Federal Reserve Board also has determined that certain

7

other activities including land development, property management and underwriting of life insurance not related to credit transactions, are not closely related to banking and a proper incident thereto.

     Capital Requirements. The Federal Reserve Board has adopted capital adequacy guidelines pursuant to which it assesses the adequacy of capital in examining and supervising a bank holding company and in analyzing applications to it under the BHCA. The Federal Reserve Board capital adequacy guidelines generally require bank holding companies to maintain total capital equal to 8% of total risk-adjusted assets, with at least one-half of that amount consisting of Tier I or core capital and up to one-half of that amount consisting of Tier II or supplementary capital. Tier I capital for bank holding companies generally consists of the sum of common stockholders’ equity and perpetual preferred stock (subject in the case of the latter to limitations on the kind and amount of such stocks which may be included as Tier I capital), less goodwill and, with certain exceptions, intangibles. Tier II capital generally consists of hybrid capital instruments; perpetual preferred stock which is not eligible to be included as Tier I capital; term subordinated debt and intermediate-term preferred stock; and, subject to limitations, general allowances for loan losses. Assets are adjusted under the risk-based guidelines to take into account different risk characteristics, with the categories ranging from 0% (requiring no additional capital) for assets such as cash to 100% for the bulk of assets which are typically held by a bank holding company, including multi-family residential and commercial real estate loans, commercial business loans and consumer loans. Single-family residential first mortgage loans which are not past-due (90 days or more) or non-performing and which have been made in accordance with prudent underwriting standards are assigned a 50% level in the risk-weighting system, as are certain privately-issued mortgage-backed securities representing indirect ownership of such loans. Off-balance sheet items also are adjusted to take into account certain risk characteristics. At December 31, 2004, the Company’s Tier I capital and total capital ratios were 10.80% and 12.09%, respectively.

      In addition to the risk-based capital requirements, the Federal Reserve Board requires bank holding companies to maintain a minimum leverage capital ratio of Tier I capital to total assets of 3.0%. Total assets for this purpose does not include goodwill and any other intangible assets and investments that the Federal Reserve Board determines should be deducted from Tier I capital. The Federal Reserve Board has announced that the 3.0% Tier I leverage capital ratio requirement is the minimum for the top-rated bank holding companies without any supervisory, financial or operational weaknesses or deficiencies or those which are not experiencing or anticipating significant growth. Other bank holding companies are expected to maintain Tier I leverage capital ratios of at least 4.0% to 5.0% or more, depending on their overall condition. The Company’s leverage ratio, at December 31, 2004, was 7.62%.

     Trust Preferred Securities. Historically, issuer trusts that issued trust preferred securities have been consolidated by their parent companies and the accounts of such issuer trusts have been included in the consolidated financial statements of such parent companies. However, in January 2003, the FASB issued FASB Interpretation No. 46, “Consolidation of Variable Interest Entities”, or FIN 46. FIN 46 was effective immediately for interests in variable interest entities acquired after January 31, 2003, and, as originally issued, was effective in the first interim period after June 15, 2003 to interests in variable interest entities acquired before February 1, 2003. The Company followed the guidance on FIN 46, which provides guidance for determining when an entity should consolidate another entity that meets the definition of a variable interest entity on the formation of the Company’s trust, FCBI Capital Trust, in September, 2003. The Company reports the aggregate principal amount of the junior subordinated debentures it issues to the trust as a liability, records offsetting assets for the cash and common securities received from the trust in its consolidated balance sheet, and reports interest payable on the junior subordinated debentures as an interest expense in its consolidated statements of operations.

      The Company is required by the Federal Reserve to maintain certain levels of capital for bank regulatory purposes. Since 1996, it has been the position of the Federal Reserve that certain qualifying amounts of cumulative preferred securities having the characteristics of preferred securities could be included as Tier 1 regulatory capital for bank holding companies; however, capital received from the sale of such cumulative preferred securities, including the preferred securities, cannot constitute, as a whole, more than 25% of Tier 1 regulatory capital (the “25% capital limitation”). Amounts in excess of the 25% capital limitation would constitute Tier 2 or supplementary capital. In March 2005, the Federal Reserve issued final rules that would

8

continue to allow trust preferred securities to be included in Tier 1 regulatory capital, subject to stricter quantitative and qualitative limits. Currently, trust preferred securities and qualifying perpetual preferred stock are limited in the aggregate to no more than 25% of a bank holding company’s core capital elements. As finalized, the Federal Reserve’s rule would retain trust preferred securities as an element of Tier 1 regulatory capital, but with stricter quantitative limitations following a five-year transition period. As of March 31, 2009, the aggregate amount of trust preferred securities and cumulative perpetual preferred stock, as well as certain additional elements of Tier 1 capital which are identified in the final rule, may not exceed 25% of a bank holding company’s Tier 1 capital, net of goodwill less any associated deferred tax liability.

     Financial Support of Affiliated Institutions. Under Federal Reserve Board policy, the Company is expected to act as a source of financial strength to the Bank and to commit resources to support the Bank in circumstances when it might not do so absent such policy. In addition, any capital loans by a bank holding company to a subsidiary bank are subordinate in right of payment to deposits and to certain other indebtedness of such subsidiary bank. In the event of a bank holding company’s bankruptcy, any commitment by the bank holding company to a federal bank regulatory agency to maintain the capital of a subsidiary bank will be assumed by the bankruptcy trustee and entitled to a priority of payment.

Regulation of the Bank

     General. The Bank is a nationally chartered bank organized under the banking laws of the United States and is subject to extensive regulation and examination by the OCC and the FDIC. The federal laws and regulations which are applicable to banks regulate, among other things, the scope of their business, their investments, their reserves against deposits, the timing of the availability of deposited funds and the nature and amount of and collateral for certain loans. There are periodic examinations by the aforementioned regulatory authorities to test the Bank’s compliance with various regulatory requirements. This regulation and supervision establishes a comprehensive framework of activities in which an institution can engage and is intended primarily for the protection of the insurance fund and depositors. The regulatory structure also gives the regulatory authorities extensive discretion in connection with their supervisory and enforcement activities and examination policies, including policies with respect to the classification of assets and the establishment of adequate loan loss reserves for regulatory purposes. Any change in such regulation, whether by the OCC, the FDIC or the U.S. Congress could have a material adverse impact on the Company and its operations.

     FDIC Insurance Assessments. The deposits of the Bank are insured up to regulatory limits by the FDIC, and, accordingly, are subject to deposit insurance assessments to maintain the Bank Insurance Fund (the “BIF”), which is administered by the FDIC. The FDIC has adopted regulations establishing a risk-related deposit insurance assessment system. Under this system, the FDIC places each insured bank in one of nine risk categories based on (1) the bank’s capitalization and (2) supervisory evaluations provided to the FDIC by the institution’s primary Federal regulator. Each insured bank’s insurance assessment rate is then determined by the risk category in which it is classified by the FDIC. The annual insurance premiums on bank deposits insured by the BIF currently vary between $0.00 per $100 of deposits for banks classified in the highest capital and supervisory evaluation categories to $0.27 per $100 of deposits for banks classified in the lowest capital and supervisory evaluation categories.

      The FDIC may terminate the deposit insurance of any insured depository institution, including the Bank, if it determines after a hearing that the institution has engaged or is engaging in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations, or has violated any applicable law, regulation, order or any condition imposed by an agreement with the FDIC. It also may suspend deposit insurance temporarily during the hearing process for the permanent termination of insurance, if the institution has no tangible capital. If insurance of accounts is terminated, the accounts at the institution at the time of the termination, less subsequent withdrawals, shall continue to be insured for a period of six months to two years, as determined by the FDIC. Management is aware of no existing circumstances which would result in termination of the Bank’s deposit insurance.

     Prompt Corrective Action. The Federal Deposit Insurance Corporation Act, as amended (“FDICIA”), among other things, requires the federal banking agencies to take “prompt corrective action” in respect of

9

depository institutions that do not meet minimum capital requirements. FDICIA establishes five capital tiers: “well capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized” and “critically undercapitalized.” An FDIC-insured bank will be “well capitalized” if it has a total capital ratio of 10% or greater, a Tier 1 capital ratio of 6% or greater and a leverage ratio of 5% or greater and is not subject to any order or written directive by any such regulatory authority to meet and maintain a specific capital level for any capital measure. A depository institution’s capital tier will depend upon where its capital levels compare to various relevant capital measures and certain other factors, as established by regulation. As of December 31, 2004, the Bank had capital levels that qualify it as being “well capitalized” under such regulations.

     Capital Requirements. The Bank is subject to capital requirements adopted by the OCC similar to the capital requirements for the Company. The capital ratios of the Bank are set forth in Note 13 to the Consolidated Financial Statements included herewith.

     Payment of Dividends and Borrowings. The Bank is subject to certain restrictions which limit the amounts and the manner in which it may loan funds to the Company. The Bank is further subject to restrictions on the amount of dividends that can be paid to the Company in any one calendar year without prior approval by primary regulators. Payment of dividends by the Bank to the Company cannot exceed net profits, as defined, for the current year combined with net profits for the two preceding years. In addition, any distribution that might reduce the Bank’s equity capital to unsafe levels or which, in the opinion of regulatory agencies, is not in the best interests of the public, could be prohibited. For additional information, see Note 13 to the Consolidated Financial Statements included herewith.

     Community Reinvestment Act and the Fair Lending Laws. The Bank has a responsibility under the Community Reinvestment Act and related regulations to help meet the credit needs of its community, including low and moderate income neighborhoods. In addition, the Equal Credit Opportunity Act and the Fair Housing Act prohibit lenders from discriminating in their lending practices on the basis of characteristics specified in those statutes. An institution’s failure to comply with the provisions of the Community Reinvestment Act could, at a minimum, result in regulatory restrictions on its activities and the denial of applications. In addition, an institution’s failure to comply with the Equal Credit Opportunity Act and the Fair Housing Act could result in the applicable federal regulatory agencies and/or the Department of Justice taking enforcement actions against the institution. Based on its most recent examination, the Bank received a satisfactory rating with respect to its performance pursuant to the Community Reinvestment Act.

     Federal Home Loan Bank System. The Bank is a member of the FHLB system. Among other benefits, each FHLB serves as a reserve or central bank for its members within its assigned region. Each FHLB is financed primarily from the sale of consolidated obligations of the FHLB system. Each FHLB makes available loans or advances to its members in compliance with the policies and procedures established by the board of directors of the individual FHLB. As an FHLB member, the Bank is required to own capital stock in the FHLB. At December 31, 2004, the Bank had $10.5 million of FHLB stock.

     Federal Reserve System. The Federal Reserve Board requires all depository institutions to maintain non-interest bearing reserves at specified levels against their transaction accounts (primarily checking, NOW, and Super NOW checking accounts) and non personal time deposits. At December 31, 2004, the Bank was in compliance with these requirements.

Recent Banking and Other Legislation

     Sarbanes-Oxley Act of 2002. In July 2002, President Bush signed into law the Sarbanes-Oxley Act of 2002 (the “SOA”) implementing legislative reforms intended to address corporate and accounting improprieties. The SOA includes very specific additional disclosure requirements and new corporate governance rules, requires the SEC and securities exchanges to adopt extensive additional disclosure, corporate governance and other related rules and mandates further studies of certain issues by the SEC and the Comptroller General. The SOA represents significant federal involvement in matters traditionally left to state regulatory systems, such as the regulation of the accounting profession, and to state corporate law, such as the relationship between a board of directors and management and between a board of directors and its committees.

10

      The SOA addresses, among other matters: audit committees for all reporting companies; certification of financial statements by the chief executive officer and the chief financial officer; the forfeiture of bonuses or other incentive-based compensation and profits from the sale of an issuer’s securities by directors and senior officers in the twelve month period following initial publication of any financial statements that later require restatement; a prohibition on insider trading during pension plan black out periods; disclosure of off-balance sheet transactions; a prohibition on personal loans to directors and officers; expedited filing requirements for Form 4’s; disclosure of a code of ethics and filing a Form 8-K for a change or waiver of such code; “real time” filing of periodic reports; the formation of a public accounting oversight board; auditor independence; and various increased criminal penalties for violations of securities laws.

      The International Capital Accord, adopted by the Committee on Banking Supervision of the Bank for International Settlements in 1988, established the current risk-based capital standards for banking firms. The modifications to the original Basel Accord, after a thorough review, have resulted in a complete overhaul. The Committee has issued a number of Consultative Papers on this subject and in June 2004, issued the revised framework which remains the subject of additional impact assessments with a targeted implementation date of December 2007.

      The intended result of Basel II is a process that will significantly improve the current capital standards applied to internationally active banking institutions and a more appropriate allocation of capital to support the risks inherent in the balance sheets of these financial institutions. The implementation of the new Accord will be first applied to the largest financial institutions but will ultimately be directed throughout the industry on a global basis. The impact of the Accord on the industry has resulted in a new focus on the processes, methodologies and systems used to measure and monitor portfolio credit risks. In addition, it is intended to expand the scope of the risk-based capital standard to encompass all of the risks within a banking group and their subsidiaries as well as bank holding companies. Implementation of the new capital standards throughout the industry is anticipated to take several years, which will allow for systems processes and procedures to be developed.

Website Access to Company Reports

      The Company makes available free of charge on its website at www.fcbinc.com its annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, and all amendments thereto, as soon as reasonably practicable after the Company files such reports with, or furnishes them to, the Securities and Exchange Commission. Investors are encouraged to access these reports, the Company’s Code of Conduct and the other information about the Company’s business on its website.

Item 2. Properties

      The principal offices of the Corporation and FCBNA are located at One Community Place, Bluefield, Virginia, where the Company owns and occupies approximately 36,000 square feet of office space. The Bank operates with 53 full-service branches throughout Virginia, West Virginia, North Carolina and Tennessee and two trust and investment management offices, as well as Stone Capital, an investment advisory firm based in West Virginia. The Corporation’s banking subsidiary owns in fee 43 banking offices while others are leased or are located on leased land. There are no mortgages or liens against any property of the Bank or the Corporation. The Bank operates 51 Automated Teller Machines (“ATMs”).

11

First Community Bank, N. A.

1001 Mercer Street

Princeton, West Virginia

24740-5939

(304) 487-9000 or (304) 327-5175

Stafford Commons

One Stafford Commons

Princeton, WV 24740

(304) 431-9024

211 Federal Street

Bluefield, West Virginia 24701-0950

(304) 325-7151

Mercer Mall

Bluefield, WV 24701-0950

(304) 327-0431

101 Sanders Lane

Bluefield, Virginia 24605

(276) 322-5487

Highway 52

Bluefield, West Virginia 24701-3068

(304) 589-3301

100 Market Street

Man, West Virginia 25635

(304) 583-6525

Corner of Main & Latrobe Streets

Grafton, West Virginia 26354-0278

(304) 265-1111

216 Lincoln Street

Grafton, West Virginia 26354-1442

(304) 265-5111

Main Street

Rowlesburg, West Virginia 26425

(304) 454-2431

16 West Main Street

Richwood, West Virginia 26261

(304) 846-2641

Railroad and White Avenue

Richwood, West Virginia 26261

(304) 846-2641

874 Broad Street

Summersville, West Virginia 26651

(304) 872-4402

Route 20 & Williams River Road

Cowen, West Virginia 26206

(304) 226-5924

Route 55, Red Oak Plaza

Craigsville, West Virginia 26205

(304) 742-5101

111 Citizens Drive

Beckley, West Virginia 25801-2970

(304) 252-9400

50 Brookshire Lane

Beckley, West Virginia 25801-6765

(304) 254-9041 (lease expires 4/1/05)

298 Stokes Drive

Hinton, West Virginia 25951

(304) 466-5502 (lease expires 2/27/09)

U.S. 219 North

Lindside, West Virginia 24951

(304) 753-4311

643 E. Riverside Drive

Tazewell, Virginia 24651

(276) 988-5577

12410 Gayton Road

Richmond, Virginia 23233

(804) 754-8140 (lease expires 11/30/18)

101 Brookfall Dairy Road

Elkin, North Carolina 28621

(336) 835-2265

5519 Mountain View Road

Hays, North Carolina 28635

(336) 696-2265

57 N. Main Street

Sparta, North Carolina 28675

(336) 372-2265

150 N. Center Street

Taylorsville, North Carolina 28681

(828) 632-2265

5610 University Parkway

Winston-Salem, North Carolina 27105

(336) 776-9262

3001 Waughtown Street

Winston-Salem, North Carolina 27107

(336) 788-2005

101 Vermillion Street

Athens, West Virginia 24712

(304) 384-9010

12

Corner of Bank & Cedar Streets

Pineville, West Virginia 24874-0249

(304) 732-7011

East Pineville Branch

(304) 732-7011

Mullens Shopping Plaza

Route 54

Mullens, West Virginia 25882

(304) 294-0700 (land lease expires 8/31/07)

Route 10, Cook Parkway

Oceana, West Virginia 24870-1680

(304) 682-8244

2 West Main Street

Buckhannon, West Virginia 26201-0280

(304) 472-1112

302 Washington Square

Richlands, Virginia 24641

(276) 964-7454

Chase Street & Alley 7

Clintwood, Virginia 24228

(276) 926-4671

747 Fort Chiswell Road

Max Meadows, Virginia 24360

(276) 637-3122

8044 Main Street

Pound, Virginia 24279

(276) 796-5431

910 East Main Street

Wytheville, Virginia 24382

(276) 228-1901 (lease expires 2/20/07)

431 South Main Street

Emporia, Virginia 23847-2313

(434) 634-8866

4677 Main Street

Drakes Branch, Virginia 23937

(434) 568-3301

125 West Atlantic Street

Emporia, Virginia 23847

(434) 634-6555

511 Main Street

Clifton Forge, Virginia 24422

(540) 862-4251

901 Moorefield Park Drive

Suite 111

Richmond, Virginia 23236

(804) 237-7373 (lease expires 11/30/09)

9310 Midlothian Turnpike

Richmond, Virginia 23235

(804) 323-4100

707 East Main Street

Richmond, Virginia 23219

(804) 649-8030 (lease expires 11/30/08)

900 North Parham Road

Richmond, Virginia 23229

(804) 741-4600

2000 W. First Street, Suite 102

Winston-Salem, North Carolina 27104

(336) 723-0375 (lease expires 11/30/13)

901 Moorefield Park Drive

Suite 111

Richmond, VA 23236 (lease expires 11/30/09)

People’s Community Bank

(a division of First Community Bank, N. A.)

300 Sunset Drive

Johnson City, Tennessee 37604

(423) 915-2200

202 East Main Street

Johnson City, Tennessee 37601

(423) 975-5606 (lease expires 6/30/06)

2681 Boones Creek Road

Johnson City, Tennessee 37615

(423) 915-2270

1706 Highway 93

Fall Branch, Tennessee 37656

(423) 348-6330

1645 East Stone Drive

Kingsport, Tennessee 37660

(423) 230-4517 (lease expires 10/31/07)

5756 Bristol Highway

Piney Flats, Tennessee 37686

(423) 538-2980

13

Loan Production Offices:

1901 South Main Street

Blacksburg, VA 24060 (lease expires 6/1/06)

102 Cambridge Place

Bridgeport, WV 26330 (lease expires 11/14/07)

150 Boush Street

Town Center Point Suite 705

Norfolk, VA 23510 (lease expires 5/3/06)

259 North Main Street

Mount Airy, NC 27030 (lease expires 2/1/05)

Mallard Creek Five Building

Suite 130

8520 Cliff Cameron Drive

Charlotte, NC 28269 (lease expires 4/30/06)

Subsidiaries:

First Community Bank, N. A.

(Wholly-owned subsidiary of First Community Bancshares, Inc.)

One Community Place

Bluefield, Virginia 24605

Stone Capital Management, Inc.

(Wholly-owned subsidiary of First Community Bank, N. A.)

207 Brookshire Lane

Beckley, West Virginia 25801

(304) 256-3982

Corporate Headquarters

One Community Place

P.O. Box 989

Bluefield, Virginia 24605-0989

(276) 326-9000

(276) 326-9010 Fax

Item 3. Legal Proceedings

      The Company is currently a defendant in various legal actions and asserted claims involving lending and collection activities and other matters in the normal course of business. While the Company and legal counsel are unable to assess the ultimate outcome of each of these matters with certainty, they are of the belief that the resolution of these actions should not have a material adverse affect on the financial position of the Company.

      In November, 2003 the Company was named defendant in civil action CV941 in U.S. District Court for the Eastern District of Virginia by two former employees of The CommonWealth Bank, alleging among other things, violation of employment law and breach of contract, stemming from the two former employees being terminated from employment. The lawsuit sought damages of more than $180,000 and punitive damages for each of the two former employees of The CommonWealth Bank. This matter was settled in the fourth quarter of 2004 for a cash payment by the Company and a commitment to continue certain defined benefit payments. The resolution of this civil matter did not have a material adverse effect on the financial position or cash flows of the Company.

14

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

      No matters were submitted to a vote of security holders during the fourth quarter of 2004.

Part II

Item 5. Market for Registrant’s Common Equity and Related Matters

      The number of common stockholders of record on December 31, 2004 was 4,017 and outstanding shares totaled 11,250,927.

      The Company’s common stock trades on the NASDAQ National Market under the symbol FCBC. On December 31, 2004, the Company’s year-end common stock price was $36.08, an 8.81% increase over the $33.16 closing price on December 31, 2003.

      Book value per common share was $16.29 at December 31, 2004, compared with $15.57 at December 31, 2003, and $14.02 at the close of 2002. The year-end market price for the Company’s common stock of $36.08 represents 221.5% of the Company’s book value as of the close of the year and reflects total market capitalization of $405.9 million. Utilizing the year-end market price and 2004 diluted earnings per share, First Community common stock closed the year trading at a price/earnings multiple of 18.3 times diluted earnings per share.

      Cash dividends for 2004 totaled $1.00 per share, up $0.02 or 2.04% from the $0.98 paid in 2003. The 2004 dividends resulted in a cash yield on the year-end market value of 2.77%. Total dividends paid for the current and prior year totaled $11.2 million and $10.8 million, respectively.

      The following table sets forth the high and low stock prices and dividends paid per share of the Company’s common stock during the periods indicated.

					Book
					Value		Cash Dividends
	High		Low		Per Share		Per Share
2004 First Quarter	$	32.79		28.82		15.83	$	0.25
Second Quarter		33.00		24.42		15.28		0.25
Third Quarter		32.71		29.11		16.08		0.25
Fourth Quarter		37.67		31.37		16.29		0.25
							$	1.00
2003
First Quarter	$	28.92	$	24.17	$	14.28	$	0.24
Second Quarter		31.53		27.78		15.57		0.24
Third Quarter		35.38		30.64		15.33		0.25
Fourth Quarter		36.19		31.96		15.57		0.25
							$	0.98

      The Company’s stock repurchase plan allowing the purchase of up to 436,000 shares was announced September 18, 2001, amended by the Board of Directors to 500,000 shares on March 18, 2003 and again on May 18, 2004 to purchase up to 550,000 shares. The plan has no expiration date and no plans have expired during the reporting period. No determination has been made to terminate the plan or to stop making

15

purchases. The following table sets forth purchases by the Company (on the open market) of its equity securities during 2004.

							Maximum
							Number of
					Total Number of		Shares that
	Total #		Average		Shares Purchased		May yet be
	of Shares		Price Paid		as Part of Publicly		Purchased
	Purchased		per Share		Announced Plan		Under the Plan
January 1-31, 2004		—	$	—		—		300,053
February 1-29, 2004		—	$	—		—		300,053
March 1-31, 2004		5,000	$	32.10		5,000		295,053
April 1-30, 2004		—	$	—		—		295,053
May 1-31, 2004		38,500	$	27.04		38,500		313,333
June 1-30, 2004		900	$	26.99		900		314,411
July 1-31, 2004		—	$	—		—		314,411
August 1-31, 2004		—	$	—		—		319,957
September 1-30, 2004		—		—		—		323,849
October 1-31, 2004		—	$	—		—		323,849
November 1-30, 2004		—	$	—		—		327,603
December 1-31, 2004		67	$	35.07		67		328,616
Total		44,467	$	26.89		44,467

Item 6. Summary of Selected Consolidated Financial Data

Five-Year Selected Financial Data

	At December 31,
	2004		2003		2002		2001		2000
	(Amounts in thousands, except percent and per share data)
Balance Sheet Summary (at end of period):
Loans, net of unearned income	$	1,238,756	$	1,026,191	$	927,621	$	904,496	$	811,256
Loans held for sale		1,194		424		865		797		—
Allowance for loan losses		16,339		14,624		14,410		13,952		12,303
Securities		422,899		482,214		341,599		393,563		283,208
Assets related to discontinued operations		—		22,372		71,631		70,267		13,934
Total assets		1,830,822		1,672,727		1,524,363		1,478,235		1,218,017
Deposits		1,359,064		1,225,536		1,139,628		1,078,260		899,903
Other indebtedness		131,855		144,616		59,172		80,814		126,732
Liabilities related to discontinued operations		—		17,992		65,519		64,908		11,585
Total liabilities		1,647,589		1,497,692		1,371,901		1,345,194		1,097,335
Stockholders’ equity		183,233		175,035		152,462		133,041		120,682

16

Five-Year Selected Financial Data-continued

	At December 31,
	2004			2003			2002			2001			2000
	(Amounts in thousands, except percent and per share data)
Summary of Earnings:
Total interest income	$	96,136		$	90,641		$	92,580		$	89,805		$	85,673
Total interest expense		26,953			26,397			32,299			39,847			39,158
Provision for loan losses		2,671			3,419			4,208			5,134			3,986
Non-interest income		17,329			14,542			10,617			10,693			7,841
Non-interest expense		48,035			37,590			32,720			29,939			25,975
Income from continuing operations before income taxes		35,806			37,777			33,970			25,578			24,395
Income tax expense		9,786			11,058			9,740			7,733			7,140
Income from continuing operations		26,020			26,719			24,230			17,845			17,255
(Loss) income from discontinued operations before income taxes		(5,746	)		(2,174	)		798			1,958			(278	)
Income tax (benefit) expense		(2,090	)		(693	)		309			669			(86	)
(Loss) income from discontinued operations		(3,656	)		(1,481	)		489			1,289			(192	)
Net income		22,364			25,238			24,719			19,134			17,063
Per Share Data:
Basic earnings per share	$	1.99		$	2.27		$	2.26		$	1.75		$	1.62
Basic earnings per common share- continuing		2.32			2.41			2.22			1.63			1.63
Basic (loss) earnings per common share-discontinued		(0.33	)		(0.14	)		0.04			0.12			(0.01	)
Diluted earnings per common share		1.97			2.25			2.25			1.75			1.62
Diluted earnings per common share- continuing		2.29			2.39			2.21			1.63			1.63
Diluted (loss) earnings per common share-discontinued		(0.32	)		(0.14	)		0.04			0.12			(0.01	)
Cash dividends		1.00			0.98			0.91			0.81			0.78
Book value at year-end		16.29			15.57			14.02			12.17			11.03
Selected Ratios:
Return on average assets		1.24	%		1.56	%		1.68	%		1.49	%		1.51	%
Return on average assets-continuing		1.45			1.70			1.72			1.44			1.54
Return on average equity		12.53			15.13			17.16			14.80			15.70
Return on average equity-continuing		14.58			16.02			16.82			13.80			15.88
Average equity to average assets		9.88			10.32			9.79			10.05			9.64
Average equity to average assets-continuing		9.96			10.64			10.22			10.42			9.70
Dividend payout		50.25			43.17			40.16			46.23			48.72
Risk based capital to risk adjusted assets		12.09			14.55			13.33			12.10			12.93
Leverage ratio		7.62			8.83			8.10			7.93			8.37

17

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

      This discussion should be read in conjunction with the consolidated financial statements, notes and tables included throughout this report. All statements other than statements of historical fact included in this report, including statements in this Management’s Discussion and Analysis of Financial Condition and Results of Operations are, or may be deemed to be, forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Exchange Act. As discussed below, the financial statements, footnotes, schedules and discussion within this report have been reformatted to conform to the presentation required for “discontinued operations” pursuant to the Company’s sale of its mortgage banking subsidiary.

EXECUTIVE OVERVIEW

      First Community Bancshares is a full service commercial bank which has positioned itself as a community bank and a financial services alternative to larger regional banks which often provide less emphasis on personal relationships, and smaller community banks which lack the capital and resources to efficiently serve customer needs. The Company has focused its growth efforts on building financial partnerships and more enduring and complete relationships with businesses and individuals through a very personal approach to banking and financial services. The Company also seeks to expand its resources, capabilities and geographic reach through acquisitions of like-minded community banking organizations and financial service providers. The Company and its operations are guided by a strategic plan which comprehends growth through acquisitions and through office expansion in new market areas including strategically identified metro markets in Virginia, West Virginia, North Carolina and Tennessee. While the Company’s mission remains that of a community bank, management believes that entry into new markets will accelerate the Company’s growth rate by diversifying the demographics of its customer base and customer prospects and by generally increasing its sales and service network.

      As part of the strategic plan, the Company has set long-term goals for growth and profitability. During the early phases of the strategic plan the Company has achieved some significant successes and, like most growth oriented companies, encountered challenges to achievement of these objectives. These challenges include, but are not limited to i) strong competition from bank and non-bank competitors, ii) aggressive pricing in the commercial and commercial real estate loan arena; and iii) slower internal deposit growth in certain banking markets which has been exacerbated by the historically low interest rate environment experienced over the past year.

      Despite these challenges, the Company has succeeded in establishing new offices in seven new market areas including six new loan production offices in the last year and three new full service offices since the second quarter of 2003. The Company has also completed two bank acquisitions and one wealth management acquisition since January 2003 and has grown total resources by almost 20% over the last two years and over 50% over the last four years. Along with these successes the Company has also experienced slower than planned internal deposit growth in legacy markets, and in August of 2004, exited the once lucrative mortgage banking segment. As a result of these events and in conjunction with its ongoing strategic planning process, the Company, in its third quarter report, downwardly revised its internal targets for planned growth, to a level that it believes more appropriately reflects prospects for continued expansion, internal growth and profitability.

      The Company continues its pursuit of community banking partners and is progressing with plans for new offices within its established target markets. Additional details regarding 2004 acquisitions and expansion are included under the heading Recent Acquisitions and Branching Activity.

Economy

      Throughout the first half of 2004 certain interest rates remained at forty year lows. This rate environment led to further compression of net interest margins until the third quarter of 2004 when increases in the federal funds target rate and the New York prime rate began to positively impact the loan portfolio. Lower interest rates, both commercial and residential, also helped to sustain loan demand and contribute to growth of the loan portfolio.

18

      Overall growth was moderated by a national economy which has begun a modest sustained recovery with moderate job growth on a national level. The economy in general has also been supportive of favorable trends in asset quality nationwide. The Company likewise has benefited from those economic factors, including interest rates and growth in GNP, which have a buoying effect on delinquencies, non-accruals, foreclosures and charge-offs.

      The local economies in which the Company operates are diverse and cover the majority portion of a four state region. West Virginia and Southwest Virginia has and should continue to benefit from the uncertainty of oil prices and spikes in oil prices in 2004. These economies have significant exposure to extractive industries; coal and natural gas, which become more active and lucrative when oil prices surge. In recent months we have seen more activity in development and start up in both coal and natural gas. The local economies in the central portion of North Carolina have suffered in recent years due to foreign competition in both furniture and textiles as well as consolidation in the financial services industry. Despite these detractions, the economies in this region continue to benefit from strong real estate development, good commercial occupancy rates and some recent announcements by national companies with relocation plans in the Triad and Central Piedmont areas. The eastern Virginia local economies, principally Greater Richmond and Fredericksburg, are experiencing strong growth in residential and commercial development as those areas continue to benefit from corporate activities and relocations and beltway sprawl, in the case of Stafford and Spotsylvania Counties.

Mortgage Industry

      The mortgage industry outlook at the close of 2003 was on the decline on the expectation of rising interest rates. This was one factor leading to the Company’s decision to exit that business. Throughout the first half of 2004, rate increases had not materialized but the mortgage industry continued in malaise over the uncertainty of the economy and mortgage interest rates. Although the Federal Reserve eventually began increasing key overnight rates at midyear, mortgage interest rates and the treasury yield curve did not respond in the same fashion, possibly due to continued concerns over a start and stop recovery and slower than expected jobs growth. As a result, mortgage interest rates remained relatively low throughout the year and mortgage origination volumes, while down, did not contract to the degree anticipated.

Competitive Focus

      As the Company competes for increased market share and growth in both loans and deposits it continues to encounter strong competition from many sources. Bank expansion through de novo branches and Loan Production Offices (LPO’s) has grown in popularity as a means of reaching out to new markets. Many of the markets targeted by the Company are also being entered by other banks in nearby markets and, in some cases, from more distant markets. Despite strong competition from other banks, credit unions and mortgage companies, the Company has seen success in newly established offices in its Winston-Salem de novo markets as well as new LPO’s in Virginia and other markets in both Virginia and North Carolina. The Company attributes this measure of success to its recruitment of local, established bankers and loan personnel in those targeted markets. Competitive forces do impact the Company through pressure on interest yields, product fees and loan structure and terms; however, the Company has countered these pressures with its relationship style and pricing and a disciplined approach to loan underwriting.

Application of Critical Accounting Policies

      First Community’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the banking industry. First Community’s financial position and results of operations are affected by management’s application of accounting policies, including judgments made to arrive at the carrying value of assets and liabilities and amounts reported for revenues, expenses and related disclosures. Different assumptions in the application of these policies could result in material changes in First Community’s consolidated financial position and/or consolidated results of operations.

19

      Estimates, assumptions, and judgments are necessary principally when assets and liabilities are required to be recorded at estimated fair value, when a decline in the value of an asset carried on the financial statements at fair value warrants an impairment write-down or valuation reserve to be established, or when an asset or liability needs to be recorded based upon the probability of occurrence of a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by third party sources, when available. When third party information is not available, valuation adjustments are estimated in good faith by management primarily through the use of internal and external modeling techniques and/or appraisal estimates.

      First Community’s accounting policies are fundamental to understanding Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following is a summary of First Community’s more subjective and complex “critical accounting policies.” In addition, the disclosures presented in the Notes to the Consolidated Financial Statements and in management’s discussion and analysis, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions, and estimates underlying those amounts, management has identified the determination of the allowance for loan losses, the use of derivatives for hedging purposes accounting for income taxes and accounting for business acquisitions to be the accounting areas that require the most subjective or complex judgments. Derivatives hedging practices were eliminated in August 2004 with the disposition of UFM.

     Allowance for Loan Losses: The allowance for loan losses is established and maintained at levels management deems adequate to cover probable losses inherent in the portfolio as of the balance sheet date and is based on management’s evaluation of the risks in the loan portfolio and changes in the nature and volume of loan activity. Estimates for loan losses are determined by analyzing historical loan losses, current trends in delinquencies and charge-offs, plans for problem loan resolution, the opinions of FCBI’s regulators, changes in the size and composition of the loan portfolio and industry information. Also included in management’s estimates for loan losses are considerations with respect to the impact of economic events, the outcome of which are uncertain. These events may include, but are not limited to, a general slowdown in the economy, fluctuations in overall lending rates, political conditions, legislation that may directly or indirectly affect the banking industry and economic conditions affecting specific geographic areas in which First Community conducts business.

      As more fully described in Note 6 to the Notes to the Consolidated Financial Statements and in the discussion included in the Allowance for Loan Losses section of this discussion, the Company determines the allowance for loan losses by making specific allocations to impaired loans, loans that exhibit inherent weaknesses and loan pools that possess common credit risk factors. Allocations to loan pools are developed giving weight to risk ratings, historical loss trends and management’s judgment concerning those trends and other relevant factors. These factors may include, among others, actual versus estimated losses, regional and national economic conditions, business segment and portfolio concentrations, industry competition and consolidation, and the impact of government regulations. The foregoing analysis is performed by the Company’s credit administration department to evaluate the portfolio and calculate an estimated valuation allowance through a quantitative and qualitative analysis that applies risk factors to those identified risk areas.

      This risk management evaluation is applied at both the portfolio level and the individual loan level for commercial loans and credit relationships while the level of consumer and residential mortgage loan allowance is determined primarily on a total portfolio level based on a review of historical loss percentages and other qualitative factors including concentrations, industry specific factors and economic conditions. The commercial and commercial real estate portfolios require more specific analysis of individually significant loans and the borrower’s underlying cash flow, business conditions, capacity for debt repayment and the valuation of secondary sources of payment (collateral). This analysis may result in specifically identified weaknesses and corresponding specific impairment allowances.

      The use of various estimates and judgments in the Company’s ongoing evaluation of the required level of allowance can significantly impact the Company’s results of operations and financial condition and may result

20

in either greater provisions against earnings (reducing net income and earnings per share) to increase the allowance or reduced provisions (increasing net income and earnings per share). These estimates and judgments are based upon management’s current view of portfolio and economic conditions and the application of revised estimates and assumptions.

Loans Held for Sale and Derivative Financial Instruments:

      UFM previously provided a distribution outlet for the sale of loans. It originated residential mortgage loans through its production offices and sold the majority of its loans through pooled commitments to national investors on a servicing released basis. UFM originated all loans with the positive intent to sell. Loans held for sale were stated at the lower of cost or market (“LOCOM”). The LOCOM analysis on pools of homogeneous loans were applied on a net aggregate basis. Interest income with respect to loans held for sale was accrued on the principal amount outstanding. LOCOM valuation techniques applicable to loans held for sale were based on estimated market price indications for similar loans. Pricing estimates were established by participating mortgage purchasers and prevailing economic conditions. The majority of the loans held for sale had established market pricing indications. The loans held for sale portfolio at December 31, 2003 were $18.2 million and they are now included in assets related to discontinued operations.

      Risks associated with this lending function included interest rate risk, which was mitigated through the utilization of financial instruments (commonly referred to as derivatives) to assist in offsetting the effect of changing interest rates. The Company accounted for these instruments in accordance with FASB Statement No. 133, as amended “Accounting for Derivative Instruments and Hedging Activity.” This Statement established accounting and reporting standards for derivative instruments and for hedging activities. UFM used forward mortgage contracts and options (short position sales and options) to manage interest rate risk in the pipeline of loans and interest rate lock commitments (“RLCs”) from the point of the loan commitment to the subsequent allocation and delivery to outside investors. As a result of the timing from origination to sale, and the likelihood of changing interest rates, forward commitments and options were placed with counter-parties to attempt to counter the effect of changing interest rates. The options and forward commitments to sell securities are considered to be derivatives and, as such, were recorded on the consolidated balance sheets at fair value and the changes in fair value are reflected in discontinued operations within the consolidated statements of income.

      The fair value of the RLCs is based on prevailing interest rates, expected servicing release premiums and the assumed probability of closing (pull-through). The assumption of a given pull-through percentage also enters into the determination of the volume of derivative contracts. Pull-through assumptions are continually monitored for changes in the interest rate environment and characteristics of the pool of RLCs. Differences between pull-through assumptions and actual pull-through could result in a mismatch in the volume of security contracts corresponding to RLCs and lead to volatility in profit margins on the loan products ultimately delivered.

      The foregoing discussion of derivatives and hedging relates to the historical operation of UFM which was sold in August 2004. Accordingly, these risks and the accounting policies and assumptions associated with derivatives and hedging are no longer considered material to the Company’s continuing operations. Further discussion of the impact of loans held for sale and derivatives is included in Footnote 1 of the Notes to Consolidated Financial Statements.

Acquisitions and Intangible Assets

      As part of its growth plan, the Company engages in business combinations with other companies. The acquisition of a business is generally accounted for under purchase accounting rules promulgated by the Financial Accounting Standards Board (FASB). Purchase accounting requires the recording of underlying assets and liabilities of the entity acquired at their fair market value. Any excess of the purchase price of the business over the net assets acquired and any identified intangibles is recorded as goodwill. Fair values are assigned based on quoted prices for similar assets, if readily available, or appraisal by qualified independent parties for relevant asset and liability categories. Financial assets and liabilities are typically valued using

21

discount models which apply current discount rates to streams of cash flow. All of these valuation methods require the use of assumptions which can result in alternate valuations and varying levels of goodwill and, in some cases, amortization expense or accretion income.

      Management must also make estimates of useful or economic lives of certain acquired assets and liabilities. These lives are used in establishing amortization and accretion of some intangible assets and liabilities, such as the intangible associated with core deposits acquired in the acquisition of a commercial bank.

      Goodwill is recorded as the excess of the purchase price, if any, over the fair value of the revalued net assets. Goodwill is tested at least annually in the month of November for possible impairment. This testing again uses a discounted cash flow model applied to the anticipated stream of cash flows from operations of the business or segment being tested. Impairment testing necessarily uses estimates in the form of growth and attrition rates and anticipated rates of return. These estimates have a direct bearing on the results of the impairment testing and serve as the basis for management’s conclusions as to impairment. In the fourth quarter of 2003 and in the second quarter of 2004, the company used impairment testing by a third party as part of its conclusion that the mortgage segment of the business had been impaired. This led to impairment charges (expense) in each of those quarters and the ultimate decision to sell the impaired business segment.

Income Taxes

      The establishment of provisions for federal and state income taxes is a complex area of accounting which also involves the use of judgments and estimates in applying relevant tax statutes. The company operates in multiple state tax jurisdictions and this requires the appropriate allocation of income and expense to each state based on a variety of apportionment or allocation bases. Management strives to keep abreast of changes in tax law and the issuance of regulations which may impact tax reporting and provisions for income tax expense. The company is also subject to audit by federal and state tax authorities. Results of these audits may produce indicated liabilities which differ from company estimates and provisions. The company continually evaluates its exposure to possible tax assessments arising from audits and records its estimate of probable exposure based on current facts and circumstances.

Recent Acquisitions and Branching Activity

      On March 31, 2004, the Company acquired PCB Bancorp, Inc., a Tennessee-chartered bank holding company (“PCB Bancorp”) headquartered in Johnson City, Tennessee. PCB Bancorp has six full service branch offices located in Johnson City, Kingsport and surrounding areas in Washington and Sullivan Counties in East Tennessee. At acquisition, PCB Bancorp had total assets of $171.0 million, total net loans of $128.0 million and total deposits of $150.0 million. These resources were included in the Company’s financial statements beginning with the second quarter of 2004.

      Under the terms of the merger agreement, shares of PCB Bancorp common stock were purchased for $40.00 per share in cash. The total deal value, including the cash-out of outstanding stock options, was approximately $36.0 million. Concurrent with the PCB Bancorp acquisition, Peoples Community Bank, the wholly-owned subsidiary of PCB Bancorp, was merged into the Bank. As a result of the acquisition and preliminary purchase price allocation, approximately $22.8 million in goodwill was recorded which represents the excess of the purchase price over the fair market value of the net assets acquired and identified intangibles.

      Late in the second quarter of 2004, the Company also established additional commercial lending offices in Norfolk, Virginia and Blacksburg, Virginia. These new offices will assist in the development of commercial business in both the Hampton Roads and New River Valley regions and will be supported by full service offices in nearby divisions.

      In January 2003, the Bank completed the acquisition of Stone Capital, based in Beckley, West Virginia. This acquisition expanded the Bank’s operations to include a broader range of financial services, including wealth management, asset allocation, financial planning and investment advice. At December 31, 2004, Stone Capital had a total market value of assets under management of $71.9 million. Stone Capital was acquired

22

through the issuance of 8,409 shares of Company common stock, which represents 50% of the total consideration. In 2003 and 2004 Stone Capital exceeded the annual revenue requirement outlined in the acquisition agreement and additional shares were paid to the original shareholders. The balance of the remaining consideration is payable on January 1, 2006 in the form of Company common stock subject to revenue minimums outlined in the acquisition agreement.

      In June 2003, the Company acquired CommonWealth, a Virginia-chartered commercial bank for total consideration of approximately $23.2 million. The merger was accomplished through the exchange of .9015 shares of the Company’s common stock valued at $30.50, cash, or a combination of the Company’s stock and cash equivalent to $30.50 for each share of CommonWealth common stock. At acquisition, CommonWealth had total assets of $136.5 million, net loans of $120.0 million and total deposits of $105.0 million. As a result of the preliminary purchase price allocation, the $15.3 million excess of purchase price over the fair market value of the net assets acquired and identified intangibles was recorded as goodwill.

      In the second, third and fourth quarters of 2003, the Company opened three de novo branches in Winston-Salem, North Carolina. In February 2004, the Company also established commercial loan offices in Charlotte and Mount Airy, North Carolina. At present, these offices are not involved in deposit gathering activities. However, they will assist in commercial real estate loan origination. These offices are in the development stages and produced startup operating losses throughout most of 2004. Near year-end 2004, certain of these offices began to produce monthly profits as business development efforts began to produce sufficient loan volume.

Results of Operations

      Net income for 2004 was $22.4 million, down $2.8 million from $25.2 million in 2003 and down $2.3 million from 2002 net income of $24.7 million. Basic and diluted earnings per share for 2004 were $1.99 and $1.97, respectively, compared to basic and diluted earnings per share of $2.27 and $2.25, respectively, in 2003 and $2.26 and $2.25 basic and diluted earnings per share, respectively, in 2002. A $3.7 million net loss in the mortgage banking operation which has been reclassified as a loss from discontinued operations was the major factor impacting the Company’s 2004 earnings performance. After absorbing additional costs associated with the opening of new branches and loan production offices, continuing operations reflected a decrease in net income of $0.7 million, or 2.6% in 2004 compared to the prior year and a $1.8 million increase, or 7.4%, compared to 2002. The loss from discontinued operations increased from $1.5 million for the year ended December 31, 2003 to a loss of $3.7 million in 2004. This loss included a charge-off of the now discontinued mortgage segment goodwill of $1.4 million. The discontinued mortgage banking segment is discussed more fully later in this management’s discussion.

      The Company’s key profitability ratios of Return on Average Assets (ROA) and Return on Average Equity (ROE) compare favorably with the average of the Company’s national peer ratios of 1.20% and 14.00%, respectively, based on the September 2004 Bank Holding Company Performance Report. ROA, which measures the Company’s stewardship of assets, was at 1.24%, compared to 1.56% in 2003 and 1.68% in 2002. ROE for the Company was 12.53% in 2004, compared to 15.13% in 2003 and 17.16% in 2002. ROA for continuing operations was 1.45% in 2004 vs. 1.70% in 2003; ROE for continuing operations was 14.58% in 2004 compared to 16.02% in 2003.

Net Interest Income

Current Year Comparison (2004 vs. 2003)

      The primary source of the Company’s earnings is net interest income, the difference between income on earning assets and the cost of funds supporting those assets. Significant categories of earning assets are loans and securities while deposits and short-term borrowings represent the major portion of interest-bearing liabilities.

      Net interest income from continuing operations, the largest contributor to earnings, was $69.2 million for the year ended December 31, 2004 compared to $64.2 million for the corresponding period in 2003. For

23

purposes of the following discussion, comparison of net interest income is done on a tax equivalent basis for continuing operations, which provides a common basis for comparing yields on earning assets exempt from federal income taxes to those which are fully taxable. As indicated in Table I, tax equivalent net interest income totaled $72.9 million for 2004, an increase of $5.0 million from the $67.9 million reported in 2003. This $5.0 million increase includes a $9.5 million increase due to an increase in earning assets, which were added to the portfolio at declining replacement rates. This increase was partially offset by a net $4.4 million reduction due to rate changes on the underlying assets and liabilities as asset yields fell in the declining rate environment. Management was able to help offset the effect of the declining asset yield through aggressive management of deposit rates. Average earning assets increased $187.7 million while interest-bearing liabilities increased $175.4 million. As indicated in Table I, the yield on average earning assets decreased 39 basis points from 6.44% for the year ended December 31, 2003 to 6.05% for the year ended December 31, 2004. This decrease was accompanied by a 24 basis point decline in the cost of funds during the same periods. As a result, the net interest rate spread (the difference between interest income on earning assets and expense on interest bearing liabilities) at December 31, 2004 was lower at 4.11% compared to 4.26% for the same period last year. The Company’s tax equivalent net interest margin of 4.41% for the year ended December 31, 2004 decreased 23 basis points from 4.64% in 2003.

      The largest contributor to the decrease in the yield on average earning assets in 2004, on a volume-weighted basis, was the decrease in the overall tax equivalent yield on loans held for investment of 60 basis points from the prior year to 6.63%, as loans repriced downward in response to the declining rate environment of the preceding year and continued low rates in the first half of 2004. The average balance increased $182.5 million, largely due to the PCB acquisition in Tennessee and expansion offices in North Carolina. The decline in asset yield is attributable to the recent interest rate environment which created refinancing or repricing incentives for fixed rate borrowers to lower their borrowing costs. Strong competition for commercial loans also held loan yields lower in 2004.

      During 2004, the taxable equivalent yield on securities available for sale decreased 24 basis points to 4.62% while the average balance increased by $16.2 million. Consistent with the current rate environment, the Company and the securities industry as a whole have experienced rapid turnover in securities as higher yielding securities are either called or prepaid as the refinancing opportunity presented itself. The increasing average security balance is the result of continued reinvestment of available funds. The average balance of investment securities held to maturity decreased $3.7 million, while the yield decreased 23 basis points to 8.00%. Securities held to maturity are largely comprised of tax-free municipal securities. Compared to 2003, average interest-bearing balances with banks decreased $6.6 million between 2003 and 2004, while the yield increased 30 basis points to 1.82%.

      The Company actively manages its product pricing by staying abreast of the current economic climate and competitive forces in order to enhance repricing opportunities available with respect to the liability side of its balance sheet. In doing so, the cost of interest-bearing liabilities decreased by 24 basis points from 2.18% in 2003 to 1.94% in 2004 while the average volume of interest-bearing liabilities increased $175.4 million.

      Compared to 2003, the average balance of FHLB and other short-term convertible and callable borrowings increased in 2004 by $58.6 million to $240.6 million while the rate decreased 3 basis points to 3.15%, the result of the addition of balances acquired with the CommonWealth and PCB acquisitions, the addition of new advances at lower rates partially offset by the maturity of a $25 million FHLB advance in December 2004. The average balance of all other borrowings increased $5.1 million in 2004 compared to 2003, the result of the issuance of $15 million in subordinated debentures late in the third quarter of 2003, while the rate paid decreased 30 basis points.

      In addition, the average balances of interest-bearing demand and savings deposits increased $20.4 million and $86.1 million, respectively. The average rate paid on demand deposits decreased by 5 basis points while the average rate paid on savings increased by 7 basis points (the result of higher rates paid by PCB on certain money market accounts). Average time deposits increased $5.1 million while the average rate paid decreased 41 basis points from 2.85% in 2003 to 2.44% in 2004. The level of average non-interest-bearing demand deposits increased $33.8 million to $212.8 million at December 31, 2004 compared to 2003. Average interest-

24

bearing deposits and non-interest bearing demand deposits for the acquired CommonWealth Bank branches totaled $66.1 million and $25.1 million, respectively in 2004 and $35.9 million and $18.1 million, respectively in 2003. Included in the 2004 average balances related to the PCB acquisition were interest-bearing and non-interest bearing deposits of $97.7 million and $14.2 million at December 31, 2004.

Prior Year Comparison (2003 vs. 2002)

      Net interest income from continuing operations was $64.2 million for the year ended December 31, 2003 compared to $60.3 million for the corresponding period in 2002. Tax equivalent net interest income (Table I) totaled $67.9 million for 2003, an increase of $3.8 million from the $64.1 million reported in 2002. This $3.8 million increase includes a $4.9 million increase due to an increase in earning assets. This increase was partially offset by a $1.1 million reduction due to rate changes on the underlying assets as asset yields fell in the declining rate environment. Average earning assets increased $140.2 million while interest-bearing liabilities increased $113.9 million. The yield on average earning assets decreased 85 basis points from 7.29% for the year ended December 31, 2002 to 6.44% for the year ended December 31, 2003. However, this decrease was largely offset by a 76 basis point decline in the cost of funds during the same periods leaving the net interest rate spread at December 31, 2003 slightly lower at 4.26% compared to 4.35% for 2002. The Company’s tax equivalent net interest margin of 4.64% for the year ended December 31, 2003 decreased 21 basis points from 4.85% in 2002.

      The largest contributor to the decrease in the yield on average earning assets in 2003, on a volume-weighted basis, was the decrease in the overall tax equivalent yield on loans held for investment of 68 basis points from the prior year to 7.23%, as loans repriced downward in response to the declining rate environment while the average balance increased $58.7 million. The decline in asset yield is attributable to the interest rate environment which created refinancing or repricing incentives for fixed rate borrowers to lower their current borrowing costs. In addition, due to the volume of loans directly tied to prime and other indices that are either adjustable incrementally or are variable rate advances, asset yields declined in response to Federal Funds rate cuts and drops in the prime loan rate which began in 2001 and continued in 2003.

      During 2003, the taxable equivalent yield on securities available for sale decreased 106 basis points to 4.86% while the average balance increased by $68.4 million. The increased average security balance was the result of continued reinvestment of available funds largely created by higher average deposit levels. Both the average balance and tax equivalent yield on investment securities held to maturity remained relatively stable with a slight increase in yield of 7 basis points to 8.23% and a $1.4 million decrease in average balance from 2002. Securities held to maturity are largely comprised of tax-free municipal securities.

      Compared to 2002, average interest-bearing balances with banks increased $14 million while the yield remained the same at 1.52%. This average balance increase was largely the result of funds received from new deposit growth in existing markets and deposits obtained in the acquisition of The Bank of Greenville in the fourth quarter of 2002 and CommonWealth in June 2003 as well as the continued cash flow roll-off experienced in the loan and investment portfolio.

      The cost of interest-bearing liabilities decreased by 76 basis points from 2.94% in 2002 to 2.18% in 2003 while the average volume increased $113.9 million. Average short-term borrowings, increased $29.1 million in 2003 when compared to 2002, because of additional borrowings assumed in the acquisition of CommonWealth and a general increase in the level of retail repurchase agreements, net of reclassifications to discontinued operations. The average rate paid on these borrowings decreased 96 basis points to 3.18% in 2003 versus 4.14% in 2002. Average long-term borrowings increased $1.8 million as a result of the September 2003 issuance of $15 million in trust preferred securities and the payment of an $8 million advance from the FHLB. The average rate paid on these borrowings decreased 50 basis points in 2003 compared to 2002.

      In addition, the average balances of interest-bearing demand and savings deposits increased $13.5 and $36.1 million, respectively, during 2003 while the corresponding average rate paid on these deposit categories declined 25 and 53 basis points, respectively. Average time deposits increased $33.4 million while the average rate paid decreased 89 basis points from 3.74% in 2002 to 2.85% in 2003. The level of average non-interest-bearing demand deposits increased $21.7 million to $179.0 million in 2003 compared to 2002. Approximately

25

$58.4 million of the $82.9 million increase in average interest-bearing deposit growth is attributable to the acquisitions of The Bank of Greenville ($22.5 million) in the fourth quarter of 2002 and CommonWealth ($35.9 million) in June 2003, respectively. CommonWealth also contributed significant non-interest bearing deposit balances with its high balance deposit product for title companies and real estate settlement firms.

26

Distribution of Assets, Liabilities and Stockholders’ Equity, Interest Rates and Interest Differential

Average Balance Sheets-Net Interest Income Analysis-TABLE I

		2004							2003							2002
						Yield/							Yield/							Yield/
		Average		Interest		Rate			Average		Interest		Rate			Average		Interest		Rate
		Balance		(1)		(1)			Balance		(1)		(1)			Balance		(1)		(1)
		(Amounts in thousands, except %)
Earning Assets:
Loans:
Held for Investment(2)(5)
	Taxable	$	1,154,166	$	76,519		6.63	%	$	971,402	$	70,185		7.23	%	$	911,388	$	72,065		7.91	%
	Tax-Exempt		4,965		297		5.98	%		5,252		380		7.24	%		6,559		538		8.20	%
			1,159,131		76,816		6.63	%		976,654		70,565		7.23	%		917,947		72,603		7.91	%
Securities Available for Sale:
	Taxable		313,033		12,094		3.86	%		312,834		13,083		4.18	%		244,191		12,866		5.27	%
	Tax-Exempt		110,904		7,474		6.74	%		94,910		6,750		7.11	%		95,164		7,239		7.61	%
	Total		423,937		19,568		4.62	%		407,744		19,833		4.86	%		339,355		20,105		5.92	%
Held to Maturity Securities:
	Taxable		419		25		5.97	%		598		33		5.52	%		1,459		95		6.51	%
	Tax-Exempt		35,535		2,853		8.03	%		39,083		3,231		8.27	%		39,587		3,253		8.22	%
	Total		35,954		2,878		8.00	%		39,681		3,264		8.23	%		41,046		3,348		8.16	%
Interest Bearing Deposits with Banks			32,430		591		1.82	%		39,062		595		1.52	%		25,061		380		1.52	%
Fed Funds Sold			60		1		1.67	%		711		9		1.27	%		288		4		1.39	%
	Total Earning Assets		1,651,512	$	99,854		6.05	%		1,463,852	$	94,266		6.44	%		1,323,697	$	96,440		7.29	%
Other Assets(5)			140,379							103,520							100,526
Assets Related to Discontinued Operations			14,950							49,780							48,021
	Total	$	1,806,841						$	1,617,152						$	1,472,244
Interest-Bearing Liabilities:
Demand Deposits		$	149,502		366		0.24	%	$	129,072		373		0.29	%	$	115,583		625		0.54	%
Savings Deposits			366,074		3,112		0.85	%		279,972		2,185		0.78	%		243,914		3,194		1.31	%
Time Deposits			615,346		15,001		2.44	%		610,201		17,392		2.85	%		576,833		21,547		3.74	%
Short-term Borrowings(6)			240,593		7,587		3.15	%		181,981		5,792		3.18	%		152,841		6,329		4.14	%
Long-term Borrowings			17,014		888		5.22	%		11,868		655		5.52	%		10,028		604		6.02	%
	Total Interest-bearing Liabilities		1,388,529		26,954		1.94	%		1,213,094		26,397		2.18	%		1,099,199		32,299		2.94	%
Demand Deposits			212,777							178,961							157,261
Other Liabilities			13,980							14,609							15,391
Liabilities Related to Discontinued Operations			13,113							43,676							56,302
Stockholders’ Equity			178,442							166,812							144,091
	Total	$	1,806,841						$	1,617,152						$	1,472,244
Net Interest Income				$	72,900						$	67,869						$	64,141
Net Interest Rate Spread(3)							4.11	%						4.26	%						4.35	%
Net Interest Margin(4)							4.41	%						4.64	%						4.85	%

(1)	Fully Taxable Equivalent at the rate of 35%. (see tax equivalent adjustment table below)
(2)	Non-accrual loans are included in average balances outstanding but with no related interest income during the period of non-accrual.
(3)	Represents the difference between the yield on earning assets and cost of funds.
(4)	Represents tax equivalent net interest income divided by average interest earning assets.
(5)	In previous years, the Allowance for loan losses was netted against loans in the earning asset section. In 2004, the allowance was netted against other assets and prior periods were adjusted accordingly.
(6)	FHLB advances are included in short-term borrowings due to quarterly call options.

      The following table recaps the adjustments incorporated when converting net interest earnings to a tax-equivalent basis:

	2004		2003		2002
Loans-tax exempt	$	103	$	133	$	188
Securities available for sale-tax exempt	$	2,616	$	2,362	$	2,534
Securities held to maturity-tax exempt	$	999	$	1,131	$	1,139

27

Rate and Volume Analysis of Interest

      The following table summarizes the changes in interest earned and paid resulting from changes in volume of earning assets and paying liabilities and changes in their interest rates. In this analysis, the change in interest due to both rate and volume has been allocated to the volume and rate columns in proportion to absolute dollar amounts. This table will assist you in understanding the changes in the Company’s principal source of revenues, net interest income (“NII”). The principal themes or trends which are evident in this table include:

•  The increase in NII in 2004 resulted largely from growth in earning assets resulting from the acquisition of PCB and from branch growth

•  Continued earning asset growth in 2004

•  The limiting effect of low rates in 2004 as deposit rates hit implicit floor levels and loan and investment rates continued to re-price downward

•  Downward re-pricing of liabilities in 2003 which almost kept pace with the declining loan and investment yields

•  The resulting lower margin in 2003 and 2004 despite the higher net interest income as a result of increasing volumes

•  The resulting shrinkage in margin which was driven by the continued decline in rates (through the first half of 2004) and the re-pricing of asset portfolios

		2004 Compared to 2003									2003 Compared to 2002
		$ Increase/(Decrease) due to									$ Increase/(Decrease) due to
		Volume			Rate			Total			Volume			Rate			Total
		(Amounts in thousands)
Interest Earned On (1):
	Loans	$	12,428		$	(6,177	)	$	6,251		$	4,469		$	(6,507	)	$	(2,038	)
	Securities available for sale		1,100			(1,365	)		(265	)		3,167			(3,439	)		(272	)
	Securities held to maturity		(297	)		(89	)		(386	)		(91	)		7			(84	)
	Interest-bearing deposits with other banks		(110	)		106			(4	)		213			2			215
	Federal funds sold		(10	)		2			(8	)		5			—			5
Total interest-earning assets			13,111			(7,523	)		5,588			7,763			(9,937	)		(2,174	)
Interest Paid On:
	Demand deposits		545			310			855			306			(810	)		(504	)
	Savings deposits		174			(109	)		65			157			(914	)		(757	)
	Time deposits		145			(2,536	)		(2,391	)		1,188			(5,343	)		(4,155	)
	Short-term borrowings(2)		2,518			(723	)		1,795			1,081			(1,618	)		(537	)
	Long-term debt		270			(37	)		233			104			(53	)		51
Total interest-bearing liabilities			3,652			(3,095	)		557			2,836			(8,738	)		(5,902	)
Change in net interest income		$	9,459		$	(4,428	)	$	5,031		$	4,927		$	(1,199	)	$	3,728

(1)	Fully taxable equivalent using a rate of 35%.
(2)	Includes FHLB borrowings callable within one year

28

Non-interest Income

Current Year Comparison (2004 vs. 2003)

      Non-interest income consists of all revenues which are not included in interest and fee income related to earning assets. Total non-interest income increased approximately $2.8 million, or 19.2%, from $14.5 million for the year ended December 31, 2003 to $17.3 million for the corresponding period in 2004. Along with an increase in deposits stemming from bank charges on deposit accounts increased $1.1 million or 13.02% while other service charges, commissions and fees reflected gains of $386,000 or 16.19%. A 70.3% or $774,000 improvement in other operating income in 2004 is due to several factors, including improvement in ATM usage fees on foreign cards and an increase in commission income generated by Stone Capital Management, Inc. Stone Capital asset management fees grew from $371,000 in 2003 to $531,000 in 2004. This growth reflects the initial stages of expansion of the retail asset management services under Stone Capital and its addition of 2 investment advisors and the licensing of a number of investment associates within the bank branches.

      During 2004, the Company realized a gain on sale of securities of approximately $1.6 million due largely to the sale of $25.0 million of corporate bonds held in the Company’s available-for-sale investment portfolio, the market value of which had declined in step with the flattening of the Treasury yield curve. The proceeds from the sale of these securities in the second quarter of 2004 provided sufficient liquidity to pay-off overnight borrowings and assisted the Company in funding increased loan demand. These gains, along with smaller gains on securities called, compared to those of the same period of 2003 reflect a year over year increase of $406,000.

      Fiduciary revenues, which include fees for trust services, increased $170,000 in 2004 versus 2003. The increase in fiduciary revenues in 2004 relates to both account and asset growth within the trust division which came under new management in early 2004. The increase in fiduciary revenues includes an increase of $106,000 in mutual fund shareholder service fees which were previously retained by an outsourced investment advisor and increased estate fees of $52,000.

Prior Year Comparison (2003 vs. 2002)

      Total non-interest income from continuing operations increased approximately $3.9 million, or 37.0%, from $10.6 million for the year ended December 31, 2002 to $14.5 million for 2003. Gains on the sale of securities of $1.2 million, or a year over year change of $1.6 million was the largest contributor to this increase, almost entirely due to the sale of certain short-term equity investments in the third quarter of 2003.

      Service charges on deposit accounts increased $1.0 million, or 14.4% primarily as the result of the Company’s overdraft program that allows well-managed customer deposit accounts flexibility in managing overdrafts to their accounts. Other service charges, commissions and fees also increased $1.0 million in 2003 compared to 2002. These fees are dependent upon customer behaviors and usage of the various products and services of the Company and are transaction oriented. Revenues in this category include, among others, commissions on sales of credit life insurance and other fee sources of revenue including the new revenues from Stone Capital of $356,000 and an increase in ATM service charge revenues of $321,000, partially generated in the new market areas.

      Fiduciary earnings representing asset management fees on trust and agency accounts of $1.8 million were consistent with the prior year. All other operating income increased $305,000.

Non-interest Expense

Current Year Comparison (2004 vs. 2003)

      Total non-interest expense from continuing operations was $48.0 million, an increase of 27.8% or $10.4 million for 2004 over 2003. A $6.0 million or 29.1% increase in salaries and benefits and a $2.8 million increase in other operating expenses account for 85% of this increase, resulting from the Company’s expansion into Blacksburg, Virginia, Eastern Virginia, East Tennessee, and Charlotte, Winston-Salem and Mount Airy,

29

North Carolina. This expansion brings with it the associated costs of additional branch personnel, corporate services and support, added technology and infrastructure as further detailed below.

      The $6.0 million increase in salaries and benefits includes the addition of CommonWealth Bank in June 2003 ($1.0 million), the acquisition of PCB in the second quarter of 2004 ($1.9 million), the salaries and benefits associated with three North Carolina de novo branches opened in late 2003 and the opening of two new North Carolina loan production offices in the first quarter of 2004 ($1.2 million), and three new loan production offices in Virginia and West Virginia ($230,000), as well as a general increase in salaries and benefits as staffing needs at several locations were satisfied in order to support added corporate services and continued branch growth.

      Occupancy and furniture and fixture expenses increased $647,000 and $878,000, respectively, compared to 2003 for a total of $1.5 million. The general level of occupancy and equipment costs grew largely as a result of the CommonWealth acquisition ($156,000), the PCB Bancorp acquisition ($477,000), increases in depreciation and insurance costs associated with new de novo branches ($210,000) and depreciation associated with continued investment in operating equipment and technology infrastructure.

      All other operating expense accounts increased $2.8 million in 2004 compared to 2003. Significant increases were related to the additional costs associated with the opening of three new branches in Winston-Salem and two loan production offices in Charlotte and Mount Airy, North Carolina ($119,000), the opening of three loan production offices in Virginia and West Virginia ($68,000), the acquisition of CommonWealth in Richmond, Virginia ($263,000) and the Tennessee acquisition of PCB Bancorp ($616,000). Other operational and data processing expenses also increased as a result of the acquisition and branching activity, such as correspondent bank fees, insurance, courier and FDIC/ OCC assessments.

      The Company has, for many years, used a traditional efficiency ratio that is a non-GAAP financial measure of operating expense control and efficiency of operations. Management believes that its traditional ratio better focuses attention on the operating performance of the Company over time than does a GAAP based ratio, and is highly useful in comparing period-to-period operating performance of the Company’s core business operations. It is used by management as part of its assessment of its performance in managing non-interest expenses. However, this measure is supplemental, and is not a substitute for an analysis of performance based on GAAP measures. The reader is cautioned that the traditional efficiency ratio used by the Company may not be comparable to GAAP or non-GAAP efficiency ratios reported by other financial institutions.

      In general, the efficiency ratio is non-interest expenses as a percentage of net interest income plus non-interest income. Non-interest expenses used in the calculation of the traditional, non-GAAP efficiency ratio exclude amortization of goodwill and intangibles and non-recurring expenses. Income for the traditional ratio is increased for the favorable effect of tax-exempt income (see Table I), and excludes securities gains and losses, which vary widely from period to period without appreciably affecting operating expenses, and non-recurring gains. The measure is different from the GAAP based efficiency ratio, which also is presented in this report. The GAAP based measure is calculated using non-interest expense and income amounts as shown on the face of the Consolidated Statements of Income. The GAAP and traditional based efficiency ratios are reconciled in the table below.

      The efficiency ratios for continuing operations for 2004, 2003, and 2002 were 53.2%, 45.2%, and 42.7%, respectively. Increases in the current year is reflective of the higher direct costs associated with the

30

acquisitions and new offices in 2003 and 2004 and added corporate overhead required to support Company expansion. The following table details the components used in calculation of the efficiency ratios.

GAAP based and Traditional Efficiency Ratios:

				2004			2003			2002
				(Amounts in thousands)
Non-interest expenses-GAAP based				$	48,035		$	37,590		$	32,720
Net interest income plus non-interest income-GAAP based				$	86,512		$	78,786		$	70,898
Efficiency ratio-GAAP based					55.52	%		47.71	%		46.15	%
Non-interest expenses-GAAP based				$	48,035		$	37,590		$	32,720
	Less non-GAAP adjustments:
		Foreclosed property expense			(500	)		(602	)		(421	)
		Amortization of intangibles			(399	)		(243	)		(245	)
			Non-interest expenses-traditional ratio		47,136			36,745			32,054
Net interest income plus non-interest income-GAAP based					86,512			78,786			70,898
	Plus non-GAAP adjustments:
		Tax-equivalency			3,719			3,626			3,861
	Less non-GAAP adjustments:
		Security gains			(1,604	)		(1,198	)		388
				$	88,627		$	81,214		$	75,147
Efficiency Ratio-traditional					53.18	%		45.24	%		42.66	%

Prior Year Comparison (2003 vs. 2002)

      Non-interest expense from continuing operations totaled $37.6 million for 2003 increasing $4.9 million, or 14.88% over year-end 2002. This increase is primarily attributable to a $3.5 million increase in salaries and benefits as a result of the addition of Greenville in late 2002 ($349,000), the addition of CommonWealth in June 2003 ($854,000) as well as a general increase in salaries and benefits as staffing needs at several locations were satisfied in order to support added corporate services and continued branch growth, including three newly established branches in Winston-Salem, North Carolina ($342,000).

      In 2003, occupancy and furniture and equipment expense increased by $752,000 compared to 2002. The general level of occupancy cost grew largely as a result of the Greenville ($145,000) and CommonWealth acquisitions ($251,000) as well as increases in depreciation and insurance costs associated with new de novo branches ($63,000) and depreciation associated with a significant investment in operating equipment and technology infrastructure.

      All other operating expense accounts increased $660,000, or 5.93% in 2003 compared to 2002. This increase was largely attributable to The Bank of Greenville acquisition in late 2002 and the CommonWealth acquisition along with the three de novo branches opened in the second, third and fourth quarters of 2003.

Income Tax Expense

      Income tax expense is comprised of federal and state current and deferred income taxes on pre-tax earnings of the Company. Income taxes as a percentage of pre-tax income may vary significantly from statutory rates due to items of income and expense which are excluded, by law, from the calculation of taxable income. These items are commonly referred to as permanent differences. The most significant permanent differences for the Company include i) income on state and municipal securities which are exempt from federal income tax, ii) certain dividend payments which are deductible by the company, iii) for 2003 and 2004, goodwill impairment expense which is not deductible, and iv) for the third quarter of 2004, the loss on

31

the sale of the UFM subsidiary which had a significant tax basis over and above its book carrying value. The two latter items are reflected in the tax benefit from discontinued operations in 2003 and 2004.

      State and municipal bond income represents the most significant permanent difference that occurs on a regular basis. Goodwill impairment expense is infrequent and has historically been related to the UFM subsidiary, which was sold in August 2004. The difference related to the excess tax over book basis of the UFM subsidiary was a one time event linked to the sale of the mortgage subsidiary. This item resulted in a substantial reduction in the effective income tax rate for 2004. This difference arose due to the non-deductible goodwill impairment charges associated with the sale of the UFM subsidiary. Because those charges (expenses) were not deductible, they resulted in permanent differences which increased the effective tax rate in 2003 and the first two quarters of 2004. Goodwill expense, by its very nature, is a permanent difference. These expenses did, however, reduce the carrying basis of the mortgage subsidiary and resulted in a permanent difference tax affect of approximately $950,000 in the third quarter of 2004 upon the sale of the entity, which reduced the combined effective tax in 2004 to 25.6% from 29.1% in 2003.

      Income tax expense is classified according to continuing operations and discontinued operations. The $950,000 tax benefit associated with the loss on the sale of UFM is included in Income Tax Benefit — Discontinued Operations on the income statement.

      Throughout 2004, the Company has been engaged in a state tax audit involving state income, franchise and sales tax in one of its state tax jurisdictions. While the Company has received early indications of the state tax department’s estimates of potential additional state income and franchise tax liabilities, the Company’s review of the potential assessments revealed a position which favors the Company and which, if sustained, could result in the Company receiving state income and franchise tax refunds. The Company and tax counsel continue to evaluate possible exposure under the state tax audit as well as the referenced favorable tax position and believe that the Company has established appropriate provisions for state income and franchise taxes consistent with the uncertainty of the state tax audit and changes in the Company’s state tax filings.

Financial Position

Securities Held to Maturity

      Investment securities held to maturity are comprised largely of U.S. Agency obligations and state and municipal bonds. Obligations of States and Political Subdivisions represent the largest portion of the held to maturity portfolio which totaled $34.2 million at December 31, 2004. These are comprised of high-grade municipal securities generally carrying AAA bond ratings, most of which also carry credit enhancement insurance by major insurers of investment obligations.

      The average final maturity of the investment portfolio decreased from 8.11 years in 2003 to 7.42 years in 2004 with the tax equivalent yield decreasing from 8.23% at year-end 2003 to 8.00% at the close of 2004. The average maturity of the investment portfolio, based on market assumptions for prepayment, is 1.91 years and 2.8 years at December 2004 and 2003, respectively. The average maturity data differs from final maturity data because of the use of assumptions as to anticipated prepayments.

32

      Further detail of the amortized costs and fair value of securities held to maturity is included in Note 4 of the Notes to Consolidated Financial Statements included within this report with respect to 2004 and 2003. The following table details amortized cost and fair value at December 31, 2002.

		Securities Held to Maturity 2002
		Amortized		Unrealized		Unrealized		Fair
		Cost		Gains		Losses		Value
		(Amounts in thousands)
U.S. Government agency securities		$	66	$	1	$	—	$	67
States and political subdivisions			40,303		2,320		—		42,623
Corporate Notes			375		—		—		375
	Total		40,744		2,321		—		43,065
Mortgage-backed securities			270		7		—		277
	Total	$	41,014	$	2,328	$	—	$	43,342

Securities Available for Sale

      Securities available for sale were $388.7 million at December 31, 2004 compared to $444.2 million at December 31, 2003, a decrease of $55.5 million. This change reflects the purchase of $118.4 million in securities, $58.3 million in maturities and calls, proceeds from sales of $50.0 million, the acquisition of $28 million in securities with the PCB Bancorp purchase, a market value decrease of approximately $4.3 million, the continuation of larger pay-downs of $87.0 million on mortgage-backed securities and collateralized mortgage obligations triggered by the low interest rate environment and approximately $2.2 million in bond premium amortization.

      The average final maturity of the available for sale portfolio was 11.9 years at December 31, 2004 compared to 15.2 years at December 31, 2003. Although substantial reinvestment has been made in the available for sale security portfolio, the Company has attempted to maintain a shorter portfolio duration (the cash-weighted term to maturity of the portfolio) to reduce the sensitivity of the portfolio to changes in interest rates and lessen interest rate risk. The longer the duration, the greater the impact of changing market rates for similar instruments. At December 31, 2004, the estimated average life of the investment portfolio was 4.2 years (reflective of currently anticipated prepayments) for both 2004 and 2003.

      Securities available for sale are recorded at their estimated fair market value. The unrealized gain or loss, which is the difference between amortized cost and estimated market value, net of related deferred taxes, is recognized in the stockholders’ equity section of the balance sheet as accumulated other comprehensive income or loss. The unrealized gains after taxes of $2.4 million at December 31, 2004, represent a decrease of $2.6 million from the $5.0 million gain at December 31, 2003, the result of market value depreciation in reaction to rate movements on similar instruments as well as gains realized on sales in 2004.

      The fair value of a security is determined based on quoted market prices. If quoted market prices are not available, fair value is determined based on quoted prices of similar instruments. Available-for-sale and held to maturity securities are reviewed quarterly for possible other-than-temporary impairment. This review includes an analysis of the facts and circumstances of each individual investment such as the length of time the fair value has been below cost, the expectation for that security’s performance, the credit worthiness of the issuer and the Registrant’s intent and ability to hold the security to recovery or maturity. A decline in value that is considered to be other-than-temporary is recorded as a loss within non-interest income in the Consolidated Statements of Income.

33

      Further detail of the amortized costs and fair value of securities available for sale is included in Note 3 of the Notes to Consolidated Financial Statements included within this report with respect to 2004 and 2003. The following table details amortized cost and fair value at December 31, 2002.

			Securities Available for Sale 2002
			Amortized		Unrealized		Unrealized
			Cost		Gains		Losses			Fair Value
			(Amounts in thousands)
U.S. Government agency securities			$	18,810	$	609	$	—		$	19,419
States and political subdivisions				93,587		2,739		(620	)		95,706
Corporate Notes				46,198		3,780		—			49,978
	Total			158,595		7,128		(620	)		165,103
Mortgage-backed securities				120,171		4,397		—			124,568
Equities				10,567		347		—			10,914
		Total	$	289,333	$	11,872	$	(620	)	$	300,585

      Securities available for sale are used as part of management’s asset/liability strategy. These securities may be sold in response to changes in interest rates, changes in prepayment risk, for liquidity needs and other factors.

Loan Portfolio

Loans Held for Sale:

      As mentioned previously in this report, UFM was sold during the third quarter 2004. The loans held for sale by UFM in prior periods are carried as assets related to discontinued operations on the balance sheet ($17.7 million at December 31, 2003) and have been removed from continuing operations. The remaining $1.2 million balance of loans held for sale at December 31, 2004 is held by the Bank, largely resulting from the PCB acquisition.. The Tennessee branches sell these longer-term loans to an investor on a best efforts basis, accordingly, the Company does not absorb the interest rate risk involved in the loan commitment. The gross notional amount of outstanding commitments at December 31, 2004 was $4.3 million on 45 loans.

Loans Held for Investment:

      Total loans held for investment increased $212.6 million to $1.24 billion at December 31, 2004 from the $1.03 billion level at December 31, 2003, largely the result of the PCB Bancorp acquisition ($126.0 million) and loan production in the new North Carolina branches. Considering the $133.5 million increase in deposits ($140.9 million from the PCB Bancorp acquisition) along with the $212.6 million increase in loans during 2004, the loan to deposit ratio increased to 91.15% at December 31, 2004 compared to the December 31, 2003 level of 83.7%.

      2004 average loans held for investment of $1.16 billion increased $182.5 million when compared to the average for 2003 of $976.6 million. This increase was largely due to the CommonWealth acquisition (approximately $37.1 million) as well as the PCB Bancorp acquisition (approximately $111.9 million).

34

      The held for investment loan portfolio continues to be diversified among loan types and industry segments. The following table presents the various loan categories and changes in composition at year-end 2000 through 2004.

Loan Portfolio Summary:

		December 31,
		2004		2003		2002		2001		2000
		(Amounts in thousands)
Commercial, Financial and Agricultural		$	99,302	$	69,395	$	74,186	$	96,641	$	86,887
Real Estate-Commercial			453,899		317,421		285,847		259,717		222,571
Real Estate-Construction			112,705		98,510		72,275		77,402		73,087
Real Estate-Residential			457,417		421,299		364,087		332,671		293,732
Consumer			113,639		119,195		131,385		138,426		135,692
Other			2,012		992		726		961		649
	Total		1,238,974		1,026,812		928,506		905,818		812,618
Less Unearned Income			218		621		885		1,322		1,362
			1,238,756		1,026,191		927,621		904,496		811,256
Less Allowance for Loan Losses			16,339		14,624		14,410		13,952		12,303
	Net Loans	$	1,222,417	$	1,011,567	$	913,211	$	890,544	$	798,953

      The Company maintained no foreign loans in the periods presented.

      Certain loans included in the Real Estate-Construction category for the years 2003, 2002, 2001 and 2000 have migrated to permanent financing, but are not reclassified based on the original note classification of construction to permanent.

Maturities and Rate Sensitivity of Loan Portfolio at December 31, 2004:

	Remaining Maturities
				Over One
	One Year			to Five			Over Five
	and Less			Years			Years			Total			Percent
	(Amounts in thousands)
Commercial, Financial and Agricultural	$	40,360		$	53,396		$	5,547		$	99,303			8.02	%
Real Estate-Commercial		80,037			237,728			136,134			453,899			36.64	%
Real Estate-Construction		75,497			37,235			-0-			112,732			9.10	%
Real Estate-Mortgage*		28,055			134,486			294,845			457,386			36.92	%
Consumer*		20,415			83,809			9,200			113,424			9.16	%
Other		161			1,812			39			2,012			0.16	%
	$	244,525		$	548,466		$	445,765		$	1,238,756			100.00	%
Rate Sensitivity:
Pre-determined Rate	$	98,610		$	403,625		$	122,767		$	625,002			50.45	%
Floating or Adjustable Rate		145,915			144,841			322,998			613,754			49.55	%
	$	244,525		$	548,466		$	445,765		$	1,238,756			100.00	%
		19.74	%		44.28	%		35.98	%		100.00	%

*  Amounts are net of $218,000 unearned income; $3,000 in the Real Estate-Mortgage category and $215,000 in Consumer.

35

Allowance and Provision for Loan Losses

      The allowance for loan losses is maintained at a level sufficient to absorb probable loan losses inherent in the loan portfolio. The allowance is increased by charges to earnings in the form of provisions for loan losses and recoveries of prior loan charge-offs, and decreased by loans charged off. The provision for loan losses is calculated to bring the allowance to a level, which, according to a systematic process of measurement, is reflective of the required amount needed to absorb probable losses.

      Management performs monthly assessments to determine the appropriate level of allowance. Differences between actual loan loss experience and estimates are reflected through adjustments that are made by either increasing or decreasing the loss provision based upon current measurement criteria. Commercial, consumer and mortgage loan portfolios are evaluated separately for purposes of determining the allowance. The specific components of the allowance include allocations to individual commercial credits and allocations to the remaining non-homogeneous and homogeneous pools of loans. Management’s allocations are based on judgment of qualitative and quantitative factors about both the macro and micro economic conditions reflected within the portfolio of loans and the economy as a whole. Factors considered in this evaluation include, but are not necessarily limited to, probable losses from loan and other credit arrangements, general economic conditions, changes in credit concentrations or pledged collateral, historical loan loss experience, and trends in portfolio volume, maturity, composition, delinquencies, and non-accruals. While management has attributed the allowance for loan losses to various portfolio segments, the allowance is available for the entire portfolio.

      The allowance for loan losses was $16.3 million on December 31, 2004, compared to $14.6 million at December 31, 2003 and $14.4 million on December 31, 2002. The allowance for loan losses represents 316.2% of non-performing loans at December 31, 2004, versus 488.6% and 455% at December 31, 2003 and 2002, respectively. When other real estate is combined with non-performing loans, the allowance equals 248% of non-performing assets at December 31, 2004 versus 288% and 239% at December 31, 2003 and December 31, 2002, respectively. The increase in the allowance since December 2003 is primarily attributable to the acquisition of PCB Bancorp, new loan volume and changes in various qualitative risk factors specific to that portfolio. The allowance attributable to the PCB Bancorp portfolio at the date of acquisition was $1.8 million.

      The provision for loan losses for the year ended December 31, 2004 decreased $748,000 when compared to the year ended December 31, 2003. The decrease is largely attributable to improving asset quality and loan loss history, changes in risk factors and a decline in volume within certain portfolio segments. Net charge-offs for 2004 and 2003 were $2.7 million and $4.8 million, respectively. Expressed as a percentage of average loans, net charge-offs decreased from 0.49% for 2003, to 0.24% for 2004, the result of a decrease in net charge-offs in 2004 and the increase in average loans of $182.5 million.

      The provision for loan losses for the year ended December 31, 2003 decreased $789,000 when compared to the year ended December 31, 2002. The provision for loan losses was $3.4 million in 2003 and $4.2 million in 2002. Net charge-offs for 2003 and 2002 were $4.8 million and $4.1 million, respectively. Charge-offs increased in 2003 compared to 2002, and expressed as a percentage of average loans held for investment, net charge-offs increased from 0.45% for 2002, to 0.49% for 2003.

      Based on the allowance for loan losses of approximately $16.3 million and $14.6 million at December 31, 2004 and 2003, respectively, the allowance to loans held for investment ratio was 1.32% in 2004 vs. 1.43% for 2003. Management considers the allowance adequate based upon its analysis of the portfolio as of December 31, 2004 and 2003.

36

      The following table details loan charge-offs and recoveries by loan type for the five years ended December 31, 2000 through 2004.

Summary of Loan Loss Experience:

				Years Ended December 31,
				2004			2003			2002			2001			2000
				(Amounts in thousands, except percent data)
Balance of allowance at beginning of period				$	14,624		$	14,410		$	13,952		$	12,303		$	11,900
Acquisition balances					1,786			1,583			395			484			1,051
Charge-offs:
	Commercial, financial, agricultural and
		commercial real estate			1,925			3,302			2,162			1,979			2,911
	Real estate-residential				723			686			464			720			629
	Installment				1,526			2,133			2,243			2,181			1,996
			Total Charge-offs		4,174			6,121			4,869			4,880			5,536
Recoveries:
	Commercial, financial and agricultural				727			711			167			155			267
	Real estate-residential				90			58			129			298			82
	Installment				615			564			428			458			553
			Total Recoveries		1,432			1,333			724			911			902
Net charge-offs					2,742			4,788			4,145			3,969			4,634
Provision charged to operations					2,671			3,419			4,208			5,134			3,986
Balance of allowance at end of period				$	16,339		$	14,624		$	14,410		$	13,952		$	12,303
Ratio of net charge-offs to average loans outstanding					0.24	%		0.49	%		0.45	%		0.47	%		0.62	%
Ratio of allowance for loan losses to total loans outstanding					1.32	%		1.43	%		1.55	%		1.54	%		1.52	%

      For additional information regarding the Allowance for Loan Losses, also see Note 6 of the Financial Statements included herein under Item 8.

Allocation of Allowance for Loan Losses:

		2004				2003				2002				2001				2000
		(Amounts in thousands, except percent data)
Commercial, Financial and Agricultural		$	11,700	57.00	%	$	9,414	47.00	%	$	8,905	47.00	%	$	8,399	47.00	%	$	6,798	38.00	%
Real Estate-Mortgage			2,084	34.00	%		2,207	41.00	%		1,684	39.00	%		3,543	38.00	%		3,289	46.00	%
Consumer			2,555	9.00	%		3,003	12.00	%		3,821	14.00	%		2,010	15.00	%		1,861	16.00	%
Unallocated			—	0.00	%		—	0.00	%		—	0.00	%		—	0.00	%		355	0.00	%
	Total	$	16,339	100.00	%	$	14,624	100.00	%	$	14,410	100.00	%	$	13,952	100.00	%	$	12,303	100.00	%

      The percentages in the table above represent the percent of loans in each category of total loans.

37

Non-performing Assets

      Non-performing assets include loans on which interest accruals have ceased, loans contractually past due 90 days or more and still accruing interest, and other real estate owned (OREO) pursuant to foreclosure proceedings. The levels of non-performing assets for the last five years are presented in the following table.

Summary of Non-Performing Assets

		2004			2003			2002			2001			2000
		(Amounts in thousands)
Non-accrual loans		$	5,168		$	2,993		$	3,075		$	3,633		$	5,397
Loans 90 days or more past due and still accruing interest			—			—			91			1,351			1,208
Other real estate owned			1,419			2,091			2,855			3,029			2,406
	Total non-performing assets	$	6,587		$	5,084		$	6,021		$	8,013		$	9,011
Non-performing loans as a percentage of total loans			0.4	%		0.3	%		0.3	%		0.6	%		0.8	%
Non-performing assets as a percentage of total loans and other real estate owned			0.5	%		0.5	%		0.6	%		0.9	%		1.1	%
Allowance for loan losses as a percentage of non-performing loans			316.2	%		488.6	%		455.1	%		279.9	%		186.3	%
Allowance for loan losses as a percentage of non-performing assets			248.0	%		287.7	%		239.3	%		174.1	%		136.5	%

      Total non-performing assets were $6.6 million at December 31, 2004 compared to $5.1 million at December 31, 2003, an increase of $1.5 million. Non-accrual loans increased by $2.2 million to $5.2 million in 2004 largely the result of the PCB acquisition. The Company held no loans 90 days past due and still accruing at either December 31, 2004 or 2003. Other real estate owned decreased $672,000 to $1.4 million in 2004.

      Certain loans included in the non-accrual category have been written down to the estimated realizable value or have been assigned specific reserves within the allowance for loan losses based upon management’s estimate of loss upon ultimate resolution.

      During 2004, 2003 and 2002, $2,070,000, $1,581,000, and $2,168,000, respectively of assets were acquired through foreclosure and transferred to other real estate owned.

      In addition to non-performing loans reflected in the foregoing table, the Company has identified certain performing loans as impaired based upon management’s evaluation of credit strength, projected ability to repay in accordance with the contractual terms of the loans and varying degrees of dependence on the sale of related collateral for liquidation of the loans.

      The following table presents the Company’s investment in loans considered to be impaired and related information on those impaired loans:

Impaired Loans

	2004		2003		2002
	(Amounts in thousands)
Recorded investment in loans considered to be impaired	$	8,319	$	7,649	$	8,980
Loans considered to be impaired that were on a non-accrual basis		2,096		1,609		1,238
Allowance for loan losses related to loans considered to be impaired		2,647		2,422		3,907
Average recorded investment in impaired loans		8,483		7,798		9,176
Total interest income recognized on impaired loans		389		443		512
Recorded investment in loans with no related allowance		—		460		600

38

      Included in the table above is a loan relationship in the amount of $4.4 million which is secured by a hotel property which has suffered declines in levels of occupancy. The allowance for loan losses related to this loan was $1.2 million at December 31, 2004. This was the Company’s largest impaired loan at December 31, 2004. This loan continues to perform in accordance with its original terms.

      The Company has considered all impaired loans in the evaluation of the adequacy of the allowance for loan losses at December 31, 2004. Additional information regarding nonperforming loans can be found in Note 6 included in the Financial Statements under Item 8 of this report.

Non-Performing Loans

	December 31,
	2004		2003		2002		2001		2000
	(Amounts in thousands)
Non-accruing Loans	$	5,168	$	2,993	$	3,075	$	3,633	$	5,397
Loans Past Due Over 90 Days and still accruing interest		—		—		91		1,351		1,208
Restructured Loans Performing in Accordance with Modified Terms		354		356		345		518		502
Gross Interest Income Which Would Have Been Recorded Under Original Terms of Non-Accruing and Restructured Loans		439		282		222		291		409
Actual Interest Income During the Period		293		194		108		97		105

      There are no outstanding commitments to lend additional funds to borrowers related to restructured loans.

     Potential Problems Loans — In addition to loans which are classified as non-performing, the Company closely monitors certain loans which could develop into problem loans. These potential problem loans present characteristics of weakness or concentrations of credit to one borrower. Among these loans at December 31, 2004 was a loan of $12.2 million which warrants close monitoring of a borrower within the hospitality industry. The loan represents the retained portion of a $16 million total loan shared with a participating bank. The loan is secured by real estate improved with a national franchise hotel and parking building in a major southeast city. The loan is further secured by the guarantee of the principals of the borrowing entity certain of which are considered to be substantial. This loan, which was originated in 1999, performed according to terms until it displayed delinquency in February and March 2003 and was subsequently brought current. The loan remains current as to principal and interest at December 31, 2004. This loan does, however, represent one of the Company’s largest credits and is within an industry which has suffered from declining performance in recent years. This loan was appropriately considered in evaluating the adequacy of the allowance for loan losses and there were no specific allocations of the allowance for loan losses for the foregoing potential problem loan as of December 31, 2004.

      The Company had no foreign outstanding loans at December 31, 2004.

      Although the Company’s loans are made primarily in the four state region in which it operates, the Company had no concentrations of loans to one borrower or industry representing 10% or more of outstanding loans at December 31, 2004.

Deposits

      Total deposits grew by $133.5 million or 10.9% during 2004, largely as a result of the PCB acquisition in April, 2004 ($140.9 million). Non-interest-bearing deposits increased $27.5 million ($19.2 million PCB Bancorp acquisition) or 14.2%. Interest-bearing demand deposits increased $83.7 million ($72.9 million PCB Bancorp), savings deposits increased $26.7 million ($28.3 million PCB Bancorp) and time deposits decreased $4.4 million during 2004. Although PCB Bancorp contributed $20.4 million in time deposits in 2004, that increase was largely offset by time deposit portfolio attrition in existing portfolios due to strong rate

39

competition and the Company’s focus on lower cost non-maturity deposits. The Company has attempted to control the cost of the time deposit portfolio which resulted in attrition of time deposits. Total interest-bearing deposits grew $106.1 million during 2004, resulting in a 10.3% increase from December 31, 2003.

      Average total deposits increased to $1.3 billion for 2004 versus $1.2 billion in 2003, an increase of 12.14%. Average savings deposits increased by $86.1 million while time deposits increased by $5.1 million. Average interest-bearing demand and non-interest bearing demand deposits increased by $20.4 million and $33.8 million, respectively. In 2004, the average rate paid on interest bearing deposits was 1.63%, down from the 1.96% in 2003.

Average Deposits and Average Rates

		2004							2003							2002
		Average							Average							Average
		Balance		Interest		Rate			Balance		Interest		Rate			Balance		Interest		Rate
Interest-Bearing Liabilities:
Demand deposits		$	149,502	$	366		0.24	%	$	129,072	$	373		0.29	%	$	115,583	$	625		0.54	%
Savings deposits			366,074		3,112		0.85	%		279,972		2,185		0.78	%		243,914		3,194		1.31	%
Time deposits			615,346		15,001		2.44	%		610,201		17,392		2.85	%		576,833		21,547		3.74	%
Short-term borrowings			240,593		7,587		3.15	%		181,981		5,792		3.18	%		152,841		6,329		4.14	%
Long-term borrowings			17,014		888		5.22	%		11,868		655		5.52	%		10,028		604		6.02	%
	Total interest-bearing liabilities	$	1,388,529	$	26,954		1.94	%	$	1,213,094	$	26,397		2.18	%	$	1,099,199	$	32,299		2.94	%
Non-interest bearing demand deposits		$	212,777						$	178,961						$	157,261

Scheduled Maturities of Certificates of Deposit Greater than $100,000

		As of December 31, 2004
		(Amounts in thousands)
Three Months or Less		$	40,005
Over Three to Six Months			34,480
Over Six to Twelve Months			47,901
Over Twelve Months			80,052
	Total	$	202,438

Borrowings:

      The Company’s short-term borrowings consist primarily of overnight Federal Funds purchased from the FHLB, securities sold under agreements to repurchase and callable term FHLB borrowings. This category of liabilities represents wholesale sources of funding and liquidity for the Company. Short-term borrowings increased on average approximately $58.6 million compared to the prior year as a result of continued loan demand and increases in portfolio assets. The increase in average short-term borrowings in 2004, along with the increase in average deposits of $145.5 million, was accompanied by an increase in total loans as these funds were used to finance the average loans held for investment portfolio growth ($182.5 million) and the average increase in available for sale securities ($16.2 million). The price sensitivity of funding cost is managed by the Company’s “Product Group”, which monitors product and pricing initiatives including, among other things, the management of the overall cost of funds to assist in maintaining an acceptable net interest margin, and to act as a resource in developing new products and establishing pricing guidelines.

      Other indebtedness includes structured term borrowings from the FHLB of $107.4 million and $136.3 million at December 31, 2003 and 2002, respectively, in the form of convertible and callable advances. The callable advances may be called (redeemed) at quarterly intervals after various lockout periods. These

40

call options may substantially shorten the lives of these instruments. If these advances are called, the debt may be paid in full, converted to another FHLB credit product, or converted to an adjustable rate advance. At December 31, 2004 and 2003, respectively, the Company also held non-callable term advances of $9.4 million and $8.4 million. In addition, FCBI issued trust preferred securities in September 2003 of $15.0 million. The debentures sold by the Company to FCBI Capital Trust are included in the total borrowings of the Company.

      The Company’s short-term borrowings include securities sold under repurchase agreements. These agreements are sold to customers as an alternative to available deposit products. The underlying securities included in repurchase agreements remain under the Company’s control during the effective period of the agreements. Rates paid are summarized as follows:

	2004					2003					2002
	Amount		Rate			Amount		Rate			Amount		Rate
	(Amounts in thousands)
At year-end	$	257,193		3.43	%	$	225,232		3.45	%	$	141,030		3.99	%
Average during the year		240,593		3.15	%		181,981		3.18	%		152,841		4.14	%
Maximum month-end balance		257,193					229,072					180,286

      For further discussion of FHLB borrowings, see Note 8 to the Notes to the Consolidated Financial Statements included in this report.

Liquidity and Capital Resources:

      Liquidity represents the Company’s ability to respond to demands for funds and is primarily derived from maturing investment securities, overnight investments, periodic repayment of loan principal, and the Company’s ability to generate new deposits. The Company also has the ability to attract short-term sources of funds and draw on credit lines that have been established at financial institutions to meet cash needs.

      Total liquidity of $841.5 million at December 31, 2004 is comprised of the following: cash on hand and deposits with other financial institutions of $54.7 million; securities available for sale of $388.7 million; securities held to maturity due within one year of $748,000; and Federal Home Loan Bank credit availability of $397.3 million.

      Liquidity management is both a daily and long-term function of business management. Excess liquidity is generally used to pay down short-term borrowings. On a longer-term basis, the Company maintains a strategy of investing in securities, mortgage-backed obligations and loans with varying maturities. The Company uses sources of funds primarily to meet ongoing commitments, to pay maturing savings certificates and savings withdrawals, fund loan commitments and maintain a portfolio of securities. At December 31, 2004, approved loan commitments outstanding amounted to $165.0 million. Certificates of deposit scheduled to mature in one year or less totaled $391.6 million. Management believes that the Company has adequate resources to fund outstanding commitments and could either adjust rates on certificates of deposit in order to retain or attract deposits in changing interest rate environments or replace such deposits with advances from the FHLB or other funds providers if it proved to be cost effective to do so.

41

      The following tables present contractual cash obligations, contingent liabilities, commercial commitments and off-balance sheet arrangements as of December 31, 2004.

Cash Obligations:

		December 31, 2004
		Total Payments Due by Period
				Less than		Two to		Four to		After
		Total		1 Year		Three Years		Five Years		5 Years
		(In thousands of dollars)
Deposits without a stated maturity(1)			756,760	$	756,760	$	—	$	—
Certificates of Deposit(2)(3)			624,290		401,783		157,722		59,425		5,360
Securities sold under agreements to repurchase			37,086		34,801		139		2,146		—
FHLB Advances(2)(3)			151,562		7,508		19,664		14,490		109,900
Trust Preferred Indebtedness			37,986		809		1,585		1,584		34,008
Leases			4,459		688		1,149		787		1,835
	Total	$	1,612,143	$	1,202,349	$	180,259	$	78,432	$	151,103

(1)	Excludes Interest.
(2)	Includes interest on both fixed and variable rate obligations. The interest associated with variable rate obligations is based upon interest rates in effect at December 31, 2004. The interest to be paid on variable rate obligations is affected by changes in market interest rates, which materially affect the contractual obligation amounts to be paid.
(3)	Excludes carrying value adjustments such as unamortized premiums or discounts.

Off-Balance Sheet Arrangements:

			December 31, 2004
			Amount of Commitment Expiration Per Period
					Less than		Two to		Four to		After Five
			Total		One Year		Three Years		Five Years		Years
			(In thousands of dollars)
Commitments:
	Commercial lines of credit		$	111,058	$	69,270	$	31,721	$	7,944	$	2,123
	Consumer lines of credit			45,716		19,457		977		1,086		24,196
	Letters of credit			8,307		7,780		346		107		74
		Total commitments	$	165,081	$	96,507	$	33,044	$	9,137	$	26,393

      Lines of credit with no stated maturity date are included in commitments for less than one year.

Stockholders’ Equity

      Risk-based capital ratios are a measure of the Company’s capital adequacy. At December 31, 2004, the Company’s Tier I capital ratio was 10.80% compared with 13.26% in 2003. Federal regulatory agencies use risk-based capital ratios and the leverage ratio to measure the capital adequacy of banking institutions. Risk-based capital guidelines, risk weighted balance sheet assets, and off-balance sheet commitments are used in determining capital adequacy. The Company’s total risk-based capital-to-asset ratio was 12.09% at the close of 2004 compared with 14.55% in 2003. Both of these ratios are well above the current minimum level of 8% prescribed for bank holding companies. The leverage ratio is the measurement of total tangible equity to total assets. The Company’s leverage ratio at December 31, 2004 was 7.62% versus 8.83% at December 31, 2003,

42

both of which are well above the minimum levels prescribed by the Federal Reserve. (See Note 13 of the Notes to Consolidated Financial Statements.)

Trust and Investment Management Services

      As part of its community banking services, the Company offers trust management and estate administration services through its Trust and Financial Services Division (Trust Division). The Trust Division reported market value of assets under management of $506 million and $471 million at December 31, 2004 and 2003, respectively. The increase in market value of assets under management is a result of new business obtained by the Division, assets deposited to existing trust accounts and positive investment returns during the period. The Trust Division manages inter vivos trusts and trusts under will, develops and administers employee benefit plans and individual retirement plans and manages and settles estates. Fiduciary fees for these services are charged on a schedule related to the size, nature and complexity of the account.

      The Trust Division employs 17 professionals and full time equivalent support staff with a wide variety of estate and financial planning, investing and plan administration skills. The Trust Division is located within the Company’s banking offices in Bluefield, West Virginia. Services and trust development activities are offered to other branch locations and primary markets through the Bluefield-based division.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

      The Bank’s profitability is dependent to a large extent upon its net interest income (NII), which is the difference between its interest income on interest-earning assets, such as loans and securities, and its interest expense on interest-bearing liabilities, such as deposits and borrowings. The Bank, like other financial institutions, is subject to interest rate risk to the degree that its interest-earning assets re-price differently than its interest-bearing liabilities. The Bank manages its mix of assets and liabilities with the goals of limiting its exposure to interest rate risk, ensuring adequate liquidity, and coordinating its sources and uses of funds while maintaining an acceptable level of NII given the current interest rate environment.

      The Company’s primary component of operational revenue, NII, is subject to variation as a result of changes in interest rate environments in conjunction with unbalanced re-pricing opportunities on earning assets and interest-bearing liabilities. Interest rate risk has four primary components including re-pricing risk, basis risk, yield curve risk and option risk. Re-pricing risk occurs when earning assets and paying liabilities re-rice at differing times as interest rates change. Basis risk occurs when the underlying rates on the assets and liabilities the institution holds change at different levels or in varying degrees. Yield curve risk is the risk of adverse consequences as a result of unequal changes in the spread between two or more rates for different maturities for the same instrument. Lastly, option risk is due to “embedded options” often called put or call options given or sold to holders of financial instruments.

      In order to mitigate the effect of changes in the general level of interest rates, the Company manages re-pricing opportunities and thus, its interest rate sensitivity. The Bank seeks to control its interest rate risk (IRR) exposure to insulate net interest income and net earnings from fluctuations in the general level of interest rates. To measure its exposure to IRR, quarterly simulations of NII are performed using financial models that project NII through a range of possible interest rate environments including rising, declining, most likely and flat rate scenarios. The results of these simulations indicate the existence and severity of IRR in each of those rate environments based upon the current balance sheet position, assumptions as to changes in the volume and mix of interest-earning assets and interest-paying liabilities and management’s estimate of yields to be attained in those future rate environments and rates that will be paid on various deposit instruments and borrowings. Specific strategies for management of IRR have included shortening the amortized maturity of new fixed-rate loans, increasing the volume of adjustable rate loans to reduce the average maturity of the Bank’s interest-earning assets and monitoring the term structure of liabilities to maintain a balanced mix of maturity and re-pricing structures to mitigate the potential exposure. The simulation model used by the Company captures all earning assets, interest bearing liabilities and all off-balance sheet financial instruments and combines the various factors affecting rate sensitivity into an earnings outlook. Based upon the latest simulation, the Company believes that it is biased toward an asset sensitive

43

position. Absent adequate management, asset sensitive positions can negatively impact net interest income in a falling rate environment or, alternatively, positively impact net interest income in a rising rate environment.

      The Company has established policy limits for tolerance of interest rate risk that allow for no more than a 10% reduction in projected NII based on quarterly income simulations compared to forecasted results. In addition, the policy addresses exposure limits to changes in the Economic Value of Equity (“EVE”) according to predefined policy guidelines. The most recent simulation indicates that current exposure to interest rate risk is within the Company’s defined policy limits as short-term rates are anticipated to continue to move upward throughout 2005.

      The following table summarizes the impact on NII and the EVE as of December 31, 2004 and 2003, respectively, of immediate and sustained rate shocks in the interest rate environment of plus and minus 100 basis points and plus 200 basis points from the flat rate simulation. The results of the rate shock analysis depicted below differ from the results in quarterly simulations, in that all changes are assumed to take effect immediately; whereas, in the quarterly income simulations, changes in interest rates are assumed to take place over a 24-month horizon simulating a more likely scenario for a changing rate environment. This table, which illustrates the prospective effects of hypothetical interest rate changes, is based upon numerous assumptions including relative and estimated levels of key interest rates over a twelve-month time period. This type of modeling technique, although useful, does not take into account all strategies that management might undertake in response to a sudden and sustained rate shock as depicted. Also, as market conditions vary from those assumed in the sensitivity analysis, actual results will also differ due to: prepayment/refinancing levels likely deviating from those assumed, the varying impact of interest rate change caps or floors on adjustable rate assets, the potential effect of changing debt service levels on customers with adjustable rate loans, depositor early withdrawals and product preference changes, and other internal/external variables.

Rate Sensitivity Analysis

	2004
	Change in						Change in
	Net Interest			%			Market Value			%
Increase (Decrease) in Interest Rates (Basis Points)	Income			Change			of Equity			Change
	(Amounts in thousands)
200	$	2,768			4.0			(6,497	)		(2.5	)
100		1,622			2.4			(2,495	)		(1.0	)
(100)		(2,770	)		(4.0	)		(10,114	)		(3.9	)

	2003
	Change in						Change in
	Net Interest			%			Market Value			%
Increase (Decrease) in Interest Rates (Basis Points)	Income			Change			of Equity			Change
	(Amounts in thousands)
200	$	1,769			3.1			4,398			1.5
100		1,227			2.1			4,334			1.4
(100)		(1,302	)		(2.2	)		(16,247	)		(5.4	)

      When comparing the impact of the rate shock analysis between 2004 and 2003, the 2004 changes in NII reflect relatively similar results and the impact of the balance sheet composition of assets and liabilities as the profile continues to reflect asset sensitivity. As a result, the simulation scenario in a falling rate environment depicts net interest income declining and the opposite occurs in a rising environment. The asset sensitivity is reflected in on-hand liquidity of $17.5 million (Federal Funds sold and interest-bearing balances held with other banks) and in the loan portfolio which contained adjustable or variable rates on about 49.6% of the portfolio at December 31, 2004. Coupled with the relatively short duration of the investment portfolio and rapid asset prepayment within the portfolio, this creates an asset-sensitive position favoring a rising rate environment. The Company began to experience a shift in the balance sheet toward greater asset sensitivity in 2000 which was attributed to the reduced lives of certain assets and the control measures taken in prior years,

44

and continuing throughout 2003, to reduce deposit cost and identify opportunities for product and net interest income enhancement in response to changes in rate environments.

      The market value of equity is a measure which reflects the impact of changing rates of the underlying values of the Company in various rate scenarios. The scenarios illustrate the potential estimated impact of instantaneous rate shocks on the underlying value of equity. The current year results are more impacted by the re-pricing of assets which occurred in the prior years as well as the impact of rising rates on the non-maturity deposits which generally tend to be relatively inelastic (less sensitive to change) but may shift, as modeled, to more elasticity as rate pressures cause deposit re-pricing of these instruments.

45

Item 8. Financial Statements and Supplementary Data

Consolidated Financial Statements

	Page
Consolidated Balance Sheets		46
Consolidated Statements of Income		47
Consolidated Statements of Cash Flow		48
Consolidated Statements of Changes in Stockholders’ Equity		49
Notes to Consolidated Financial Statements		50
Report of Independent Registered Public Accounting Firm on Consolidated Financial Statements		88
Management’s Report on Internal Control Over Financial Reporting		89
Report of Independent Registered Public Accounting Firm on Internal Control over Financial Reporting		90

46

CONSOLIDATED BALANCE SHEETS

				December 31,
				2004			2003
				(Amounts in thousands,
				except share data)
ASSETS
Cash and due from banks				$	37,294		$	37,173
Interest-bearing balances with banks					17,452			22,136
	Total cash and cash equivalents				54,746			59,309
Securities available for sale (amortized cost of $384,746, 2004; $435,912, 2003)					388,678			444,194
Securities held to maturity (fair value of $35,610, 2004; $40,060, 2003)					34,221			38,020
Loans held for sale					1,194			424
Loans held for investment, net of unearned income					1,238,756			1,026,191
	Less allowance for loan losses				16,339			14,624
Net loans held for investment					1,222,417			1,011,567
Premises and equipment, net					37,360			29,816
Other real estate owned					1,419			2,091
Interest receivable					8,554			8,327
Other assets					20,923			17,266
Goodwill					58,828			37,978
Other intangible assets					2,482			1,363
Assets related to discontinued operations					—			22,372
			Total Assets	$	1,830,822		$	1,672,727
LIABILITIES
Deposits:
	Noninterest-bearing			$	221,499		$	194,046
	Interest-bearing				1,137,565			1,031,490
		Total Deposits			1,359,064			1,225,536
Interest, taxes and other liabilities					14,313			11,897
Federal funds purchased					32,500			—
Securities sold under agreements to repurchase					109,857			97,651
FHLB borrowings and other indebtedness					116,855			129,616
Subordinated debt					15,000			15,000
Liabilities related to discontinued operations					—			17,992
			Total Liabilities		1,647,589			1,497,692
STOCKHOLDERS’ EQUITY
Preferred stock, par value undesignated; 1,000,000 shares authorized; no shares issued and outstanding in 2004 and 2003					—			—
Common stock, $1 par value; shares authorized: 15,000,000 in 2004 and 2003; shares issued: 11,472,311 in 2004 and 11,442,348 in 2003; shares outstanding: 11,250,927 in 2004 and 11,242,443 in 2003					11,472			11,442
Additional paid-in capital					108,263			108,128
Retained earnings					68,019			56,894
Treasury stock, at cost					(6,881	)		(6,407	)
Accumulated other comprehensive income					2,360			4,978
			Total Stockholders’ Equity		183,233			175,035
			Total Liabilities and Stockholders’ Equity	$	1,830,822		$	1,672,727

See Notes to Consolidated Financial Statements.

47

CONSOLIDATED STATEMENTS OF INCOME

		Years Ended December 31,
		2004			2003			2002
		(Amounts in thousands, except per share data)
Interest Income:
Interest and fees on loans		$	76,713		$	70,432		$	72,415
Interest on securities — taxable			12,119			13,117			12,961
Interest on securities — nontaxable			6,712			6,488			6,819
Interest on federal funds sold and deposits in banks			592			604			385
	Total interest income		96,136			90,641			92,580
Interest Expense:
Interest on deposits			18,478			19,950			25,366
Interest on short-term borrowings			7,585			5,792			6,329
Interest on long-term debt			890			655			604
	Total interest expense		26,953			26,397			32,299
	Net interest income		69,183			64,244			60,281
Provision for loan losses			2,671			3,419			4,208
	Net interest income after provision for loan losses		66,512			60,825			56,073
Noninterest Income:
Fiduciary income			1,958			1,788			1,773
Service charges on deposit accounts			9,122			8,071			7,056
Other service charges, commissions and fees			2,770			2,384			1,380
Other operating income			1,875			1,101			796
Gain (loss) on sale of securities			1,604			1,198			(388	)
	Total noninterest income		17,329			14,542			10,617
Noninterest Expense:
Salaries and employee benefits			26,646			20,644			17,184
Occupancy expense of bank premises			3,559			2,912			2,407
Furniture and equipment expense			2,872			1,994			1,747
Core deposit amortization			399			243			245
Other operating expense			14,559			11,797			11,137
	Total noninterest expense		48,035			37,590			32,720
Income from continuing operations before income taxes			35,806			37,777			33,970
Income tax expense			9,786			11,058			9,740
	Income from continuing operations		26,020			26,719			24,230
(Loss) income from discontinued operations before income tax			(5,746	)		(2,174	)		798
Income tax (benefit) expense			(2,090	)		(693	)		309
(Loss) income from discontinued operations			(3,656	)		(1,481	)		489
Net income		$	22,364		$	25,238		$	24,719
Basic earnings per common share		$	1.99		$	2.27		$	2.26
Diluted earnings per common share		$	1.97		$	2.25		$	2.25
Basic earnings per common share from continuing operations		$	2.32		$	2.41		$	2.22
Diluted earnings per common share from continuing operations		$	2.29		$	2.39		$	2.21
Weighted average basic shares outstanding			11,238,648			11,096,900			10,917,100
Weighted average diluted shares outstanding			11,337,606			11,198,353			10,970,442

See Notes to Consolidated Financial Statements.

48

CONSOLIDATED STATEMENTS OF CASH FLOW

		Years Ended December 31,
		2004			2003			2002
		(Amounts in thousands)
Cash flows from operating activities — continuing operations:
Income from continuing operations		$	26,020		$	26,719		$	24,230
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
	Provision for loan losses		2,671			3,419			4,208
	Depreciation and amortization of premises and equipment		2,938			2,085			1,760
	Intangible amortization		399			243			244
	Net investment amortization and accretion		2,203			2,842			1,466
	Net (gain) loss on the sale of assets		(1,786	)		(1,064	)		1,274
	Mortgage loans originated for sale		(26,751	)		(28,551	)		—
	Proceeds from sale of mortgage loans		25,981			28,992			—
	Deferred income tax (benefit) expense		(301	)		31			1,334
	Increase (decrease) in interest receivable		705			(150	)		1,040
	Decrease (increase) in other assets		1,012			2,094			(2,709	)
	Increase (decrease) in other liabilities		1,310			(3,641	)		63
Net cash provided by operating activities — continuing operations			34,401			33,019			32,910
Cash flows from investing activities — continuing operations:
Proceeds from sales of securities available for sale			51,859			10,192			13,874
Proceeds from maturities and calls of securities available for sale			144,573			150,877			94,815
Proceeds from maturities and calls of held to maturity securities			4,374			3,058			1,754
Purchase of securities available for sale			(118,418	)		(307,886	)		(41,527	)
Purchase of securities held to maturity			—			(75	)		—
Net (increase) decrease in loans made to customers			(84,580	)		19,289			(9,300	)
Cash (used in) provided by acquisitions, net			(26,340	)		1,324			1,982
Purchase of premises and equipment			(7,336	)		(6,722	)		(5,471	)
Proceeds from sale of equipment			334			402			—
Net cash (used in) provided by investing activities — continuing operations			(35,534	)		(129,541	)		56,127
Cash flows from financing activities — continuing operations:
Net increase in demand and savings deposits			13,902			902			52,874
Net decrease in time deposits			(29,031	)		(20,019	)		(19,059	)
Net increase (decrease) in short-term debt			23,646			61,476			(35,423	)
Repayment of long-term debt			(16	)		(8,006	)		(104	)
Net proceeds from debt — trust preferred securities			—			14,560			—
Issuance of common stock			504			708			—
Acquisition of treasury stock			(1,196	)		(4,977	)		(2,491	)
Dividends paid			(11,239	)		(10,847	)		(9,926	)
Net cash (used in) provided by financing activities — continuing operations			(3,430	)		33,797			(14,129	)
Net (decrease) increase in cash and cash equivalents — continuing operations		$	(4,563	)	$	(62,725	)	$	74,908
Net cash (used in) provided by discontinued operations		$	(2,243	)	$	(308	)	$	1,862
Cash and cash equivalents at beginning of year — continuing operations			59,309			122,034			47,126
Cash and cash equivalents at beginning of year — discontinued operations			2,243			2,551			689
Cash and cash equivalents at beginning of year		$	61,552		$	124,585		$	47,815
Cash and cash equivalents at end of year — continuing operations		$	54,746		$	59,309		$	122,034
Cash and cash equivalents at end of year — discontinued operations			—			2,243			2,551
Cash and cash equivalents at end of year		$	54,746		$	61,552		$	124,585

(See Note 2 for supplemental information regarding detail of cash paid in acquisitions.)

See Notes to Consolidated Financial Statements

49

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

																Accumulated
							Additional									Other
					Common		Paid-In			Retained			Treasury			Comprehensive
					Stock		Capital			Earnings			Stock			Income			Total
					(Amounts in thousands except share and per share information)
Balance December 31, 2001						9,955		60,189			62,566			(424	)		755		$	133,041
Comprehensive income:
	Net income					—		—			24,719			—			—			24,719
	Other Comprehensive income																			—
		Unrealized gains on securities																		—
			available for sale, net of tax			—		—			—			—			5,770			5,770
		Less reclassification adjustment for gains realized in net income, net of tax				—		—			—			—			236			236
		Comprehensive income				—		—			24,719			—			6,006			30,725
Common dividends declared ($1.00 per share)						—		—			(9,926	)		—			—			(9,926	)
Purchase 85,844 treasury shares at $29.00 per share						—		—			—			(2,491	)		—			(2,491	)
Issuance of 5,500 shares under stock option plan						—		42			—			155			—			197
Issuance of ESOP shares						—		140			—			792			—			932
	stock dividend					2		(1,729	)		1,725			(14	)		—			(16	)
Balance December 31, 2002						9,957		58,642			79,084			(1,982	)		6,761		$	152,462
Comprehensive income:
Net income											25,238								$	25,238
	Other comprehensive income
		Unrealized loss on securities available for sale, net of tax															(2,494	)		(2,494	)
		Less reclassification adjustment for gains realized in net income, net of tax															711			711
				Comprehensive income		—		—			25,238			—			(1,783	)		23,455
Common dividends declared ($.98 per share)											(10,847	)								(10,847	)
Purchase 153,500 treasury shares at $32.43 per share														(4,977	)					(4,977	)
Acquisition of Stone Capital Management — 8,409 shares issued						8		236												244
Issuance of 63,095 shares under stock option plan						49		311						349						709
Acquisition of CommonWealth Bank — 389,609 shares issued						390		12,904												13,294
10% Stock Dividend & Fractional Adjustment						1,038		35,992			(36,581	)		(477	)					(28	)
Issuance of ESOP shares								43						680						723
Balance December 31, 2003					$	11,442	$	108,128		$	56,894		$	(6,407	)	$	4,978		$	175,035
Net income											22,364								$	22,364
	Other comprehensive income
		Unrealized loss on securities available for sale, net of tax															(3,248	)		(3,248	)
		Less reclassification adjustment for gains realized in net income, net of tax															630			630
				Comprehensive income							22,364						(2,618	)		19,746
Common dividends declared ($1.00 per share)											(11,239	)								(11,239	)
Purchase 44,467 treasury shares at $26.89 per share														(1,196	)					(1,196	)
Acquisition of Stone Capital Management — 2,541 shares issued						3		85												88
Tax benefit from exercise of non-qualified stock options								164												164
Stock-based compensation								131												131
Issuance of 54,873 shares under stock option plans						27		(245	)					722						504
Balance December 31, 2004					$	11,472	$	108,263		$	68,019		$	(6,881	)	$	2,360		$	183,233

See Notes to Consolidated Financial Statements.

50

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Summary of Significant Accounting Policies

Basis of Presentation

      The accounting and reporting policies of First Community Bancshares, Inc. and subsidiaries (“First Community” or the “Company”) conform to accounting principles generally accepted in the United States and to predominant practices within the banking industry. In preparing financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates. Assets held in an agency or fiduciary capacity are not assets of the Company and are not included in the accompanying consolidated balance sheets.

Principles of Consolidation

      The consolidated financial statements of First Community include the accounts of all wholly owned subsidiaries. All significant intercompany balances and transactions have been eliminated in consolidation. First Community operates in the community banking segment, and operated a second segment related to mortgage banking until the disposition of United First Mortgage, Inc. (“UFM”).

      The financial statements and footnotes within this report have been reformatted to conform to the presentation required in Financial Accounting Standard (FAS) 144 for “discontinued operations” pursuant to the Company’s sale of its mortgage banking subsidiary in August 2004. All balance sheet and income statement items for the discontinued subsidiary, including contractual obligations, are presented in discontinued operations or “Assets and Liabilities related to discontinued operations” without elimination. Interest expense accrued and paid by the discontinued operation is based upon the contractual terms of the obligations entered into by the mortgage subsidiary including lines of credit extended by its parent company. Certain obligations to the FHLB totaling $15.1 million at December 31, 2003 have been allocated to “Liabilities related to discontinued operations” as necessary to separately report discontinued assets and liabilities. Likewise, approximately $10.9 million and $41.8 million, for the years ended December 31, 2004 and December 31, 2003, respectively, of average short-term borrowings from the FHLB have been allocated to “Liabilities related to discontinued operations” to properly reflect discontinued liabilities.

Cash and Cash Equivalents

      Cash and cash equivalents include cash and due from banks, time deposits with other banks, federal funds sold, and interest-bearing balances on deposit with the Federal Home Loan Bank that are available for immediate withdrawal. Interest and income taxes paid were as follows:

	2004		2003		2002
	(Amounts in thousands)
Interest	$	26,952	$	29,081	$	36,270
Income taxes		7,616		10,515		9,579

      Pursuant to agreements with the Federal Reserve Bank, the Company maintains a cash balance of approximately $1.4 million in lieu of charges for check clearing and other services.

Trading Securities

      At December 31, 2004 and 2003, no securities were held for trading purposes and no trading account was maintained.

Securities Available for Sale

      Securities to be held for indefinite periods of time including securities that management intends to use as part of its asset/liability management strategy, and that may be sold in response to changes in interest rates,

51

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

changes in prepayment risk, or other similar factors are classified as available for sale and are recorded at estimated fair value. Unrealized appreciation or depreciation in fair value above or below amortized cost is included in stockholders’ equity net of income taxes and is entitled “Other Comprehensive Income.” Premiums and discounts are amortized to expense or accreted to income over the life of the security. Gain or loss on sale is based on the specific identification method. Other than temporary losses on available for sale securities are included in net securities losses and gains. All securities including securities held to maturity are evaluated for indications of impairment in accordance with the latest guidance issued by the Emerging Issues Task Force (“EITF”) of the Financial Accounting Standards Board (“FASB”). For debt securities available for sale with unrealized losses, management has the intent and ability to hold these securities until such time as the value recovers or the securities mature.

Securities Held to Maturity

      Investments in debt securities that management has the ability and intent to hold to maturity are carried at cost. Premiums and discounts are amortized to expense and accreted to income over the lives of the securities. Gain or loss on the call or maturity of investment securities, if any, is recorded based on the specific identification method.

Loans Held for Investment

      Loans held for investment are carried at the principal amount outstanding less any write-downs which may be necessary to reduce individual loans to net realizable value. Individually significant commercial loans are evaluated for impairment when evidence of impairment exists. Impairment allowances are recorded through specific additions to the allowance for loan losses. Loans are considered past due when principal or interest becomes delinquent by 30 days or more. Consumer loans are charged-off when the loan becomes 120 days past due (150 days if secured by residential real estate). Other loans are charged-off against the allowance for loan losses after collection attempts have been exhausted generally within 120 days. Recoveries of loans charged-off are credited to the allowance for loan losses in the period received.

Loans Held for Sale and Derivative Financial Investments

      UFM was sold during the third quarter 2004. The loans held for sale by UFM in prior periods are carried as assets related to discontinued operations on the balance sheet and have been removed from continuing operations. The remaining $1.2 million and $424,000 balance of loans held for sale at December 31, 2004 and 2003, respectively, was held by the Bank. The Bank sells these long-term fixed rate mortgage loans to an investor on a best efforts basis such that the Company does not absorb the interest rate risk involved in the commitment.

      Loans held for sale by UFM primarily consisted of one to four family residential loans originated for sale in the secondary market and carried at the lower of cost or estimated fair value determined on an aggregate basis. The fair value of loans held for sale is determined by reference to quoted prices for loans with similar coupon rates and terms. Gains and losses on sales of loans held for sale by UFM have been reclassified to “loss from discontinued operations” in the Consolidated Statements of Income.

      For loans to be sold by UFM, the mortgage subsidiary entered into forward commitments and options or derivatives to manage the risk inherent in interest rate lock commitments made to potential borrowers. The inventory of loans and loan commitments (both retail and wholesale) were hedged to reduce the interest rate risk and any corresponding fluctuation in cash flows derived upon settlement of the loans with secondary market purchasers, and consequently, to achieve a desired margin upon delivery. The hedge transactions were used for risk mitigation and were not for trading purposes. The derivative financial instruments stemming from these hedging transactions have been recorded at fair value and reclassified in “Assets related to discontinued operations” on the Consolidated Balance Sheets and the changes in fair value have been reclassified to “loss from discontinued operations” on the Consolidated Statements of Income. For the year ended December 31,

52

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

2003, the net derivative expense reflected in Discontinued Operations within the Consolidated Statements of Income, was $3.14 million which was comprised of a $490,000 increase in the fair value of the forward mortgage contracts, a $1.5 million expense associated with the contract settlements including option expense, and a $2.1 million decline in the value of rate lock commitments. Forward mortgage contracts were settled at fair value upon expiration of the contract and resulted in either the payment or receipt of funds while option contracts were paid for in advance and amortized to expense over their useful life. UFM’s accumulated net derivative position was $83,000 and $1.7 million as of December 31, 2003 and 2002, respectively.

      Loans transferred to the held for sale classification are transferred at fair value. Any write-down recorded at the point of transfer is charged to the allowance for loan losses. Subsequent write-downs in fair value are recorded in non-interest expense while further appreciation in fair value is not recorded. No loans were transferred from held for investment to the held for sale category in 2004 or 2003.

Allowance for Loan Losses

      The allowance for loan losses is maintained at a level deemed adequate to absorb probable losses inherent in the loan portfolio. The Company consistently applies a monthly review process to continually evaluate loans for changes in credit risk. This process serves as the primary means by which the Company evaluates the adequacy of the allowance for loan losses. The allowance is maintained by making specific allocations to impaired loans and loan pools that exhibit inherent weaknesses and various credit risk factors. Allocations to loan pools are developed giving weight to risk ratings, historical loss trends and management’s judgment concerning those trends and other relevant factors.

      The allowance is allocated to specific loans to cover loan relationships identified with significant cash flow weaknesses and for which a collateral deficiency may be present. The allowance established under the specific reserve method is based upon the borrower’s estimated cash flow and projected liquidation value of related collateral. The allowance is allocated to pools of loans based on historical loss experience to cover the homogeneous and non-homogeneous loans not individually evaluated. Pools of loans are grouped by specific category and risk characteristics. To determine the amount of allowance needed for each loan category, an estimated loss percentage is developed based upon historical loss experience. The historical loss experience is weighted for various risk factors including macro and micro economic conditions, qualitative assessments relative to the composition of the loan portfolio, the level of delinquencies and non-accrual loans, trends in the volume and term of loans, anticipated impact from changes in lending policies and procedures, and any concentration of credits in certain industries or geographic areas. The calculated percentage is used to determine the estimated allowance excluding any relationships specifically identified and evaluated. While allocations are made to specific loans and classifications within the various categories of loans, the reserve is available for all loan losses.

      The allowance for loan losses related to impaired loans is based upon the discounted estimated cash flows or fair value of collateral when it is probable that all amounts due pursuant to contractual terms of the loan will not be collected and the recorded investment in the loan exceeds the fair value. Certain smaller balance, homogeneous loans, such as consumer installment loans and residential mortgage loans, are evaluated for impairment on an aggregate basis in accordance with the Company’s policy.

Long-Term Investments

      Certain long-term equity investments representing less than 20% ownership are carried at cost and are included in other assets. These investments in operating companies represent required long-term investments in insurance, investment and service company affiliates or consortiums which serve as vehicles for the delivery of various support services. On the cost basis, dividends received are recorded as current period revenues and there is no recognition of the Company’s proportionate share of net operating income or loss.

53

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Premises and Equipment

      Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed on the straight-line method over estimated useful lives. Maintenance and repairs are charged to current operations while improvements that extend the economic useful life of the underlying asset are capitalized. Disposition gains and losses are reflected in current operations. In addition, any material excess of the carrying value over the fair value is recorded as an impairment loss.

Loan Interest Income Recognition

      Accrual of interest on loans is based generally on the daily amount of principal outstanding. Loans are considered past due when either principal or interest payments are delinquent by 30 or more days. It is the Company’s policy to discontinue the accrual of interest on loans based on the payment status and evaluation of the related collateral and the financial strength of the borrower. The accrual of interest income is normally discontinued when a loan becomes 90 days past due as to principal or interest. Management may elect to continue the accrual of interest when the loan is well secured and in process of collection. When interest accruals are discontinued, interest accrued and not collected in the current year is reversed and interest accrued and not collected from prior years is charged to the allowance for loan losses. Interest income realized on impaired loans is recognized upon receipt if the impaired loan is on a non-accrual basis. Accrual of interest on non-accrual loans may be resumed if the loan is brought current and following a period of substantial performance, including four months of regular principal and interest payments. Accrual of interest on impaired loans is generally continued unless the loan becomes delinquent 90 days or more. Cash receipts are credited first to interest unless the loan has been converted to non-accrual, in which case, the receipts are applied to principal.

Loan Fee Income

      Loan origination and underwriting fees are recorded as a reduction of direct costs associated with loan processing, including salaries, review of legal documents, obtainment of appraisals, and other direct costs. Net origination fees or net loan costs are deferred and amortized over the life of the related loan. Loan commitment fees are deferred and amortized over the related commitment period. Deferred loan fees were $1.97 million at December 31, 2004 and $1.58 million at December 31, 2003, respectively.

Other Real Estate Owned

      Other real estate owned and acquired through foreclosure is stated at the lower of cost or fair value less estimated costs to sell. Loan losses arising from the acquisition of such properties are charged against the allowance for loan losses. Expenses incurred in connection with operating the properties, subsequent write-downs and gains or losses upon sale are included in other non-interest income and expense.

Stock Options

      The Company has a stock option plan for certain executives and directors accounted for under the intrinsic value method. Because the exercise price of the Company’s employee/director stock options equals the market price of the underlying stock on the date of grant, no compensation expense is recognized.

      In 2003, with the acquisition of CommonWealth, the Company assumed additional stock options on 120,155 shares. These options were issued by CommonWealth in 12 grants beginning in 1994 and ending in 2002 and, following the merger, reflect adjusted exercise prices ranging from $4.75 to $17.40. These options are fully vested and are exercisable for up to ten years following the grant date.

      In December 2002, the FASB issued FAS 148, “Accounting for Stock-Based Compensation.” This standard provided alternative methods of transition for a voluntary change to the fair value method of accounting for stock-based compensation. In addition, the Statement requires prominent disclosure in both

54

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

annual and interim financial statements about the method of accounting for stock-based compensation and the underlying effect of the method used on reported results until exercised.

      The effect of option shares on earnings per share relates to the dilutive effect of the underlying options outstanding. To the extent the granted exercise share price is less than the current market price, (“in the money”), there is an economic incentive for the options to be exercised and an increase in the dilutive effect on earnings per share.

      Assuming the use of the fair value method of accounting for stock options, pro forma net income and earnings per share would have been as follows:

	Years Ending December 31,
	2004			2003			2002
	(Amounts in thousands,
	except per share data)
Net income as reported	$	22,364		$	25,238		$	24,719
Less: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects		(166	)		(150	)		(163	)
	$	22,198		$	25,088		$	24,556
Income from continuing operations	$	26,020		$	26,719		$	24,230
Less: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects		(166	)		(150	)		(163	)
	$	25,854		$	26,569		$	24,067
Earnings per share:
Basic as reported	$	1.99		$	2.27		$	2.26
Basic pro forma	$	1.98		$	2.26		$	2.25
Diluted as reported	$	1.97		$	2.25		$	2.25
Diluted pro forma	$	1.96		$	2.24		$	2.24
Earnings per share from continuing operations:
Basic as reported	$	2.32		$	2.41		$	2.22
Basic pro forma	$	2.30		$	2.39		$	2.20
Diluted as reported	$	2.29		$	2.39		$	2.21
Diluted pro forma	$	2.28		$	2.37		$	2.19

      The fair value of options was estimated at the date of grant using the Black-Scholes option pricing model and certain assumptions. The 2004 Omnibus Stock Option Plan grant valuation was estimated using the following assumptions: i) risk-free interest rate of 3.99%, ii) a dividend yield of 3.10%, iii) volatility factors for the expected market price of the Company’s common stock of 30.10% and iv) a weighted-average expected life of the option of 6.6 years. Previous grants were valued using similar methodology and the following assumptions were used: i) risk-free interest rates of 4.03% and 5.15% for 2003 and 2002, respectively; ii) a dividend yield of 2.96% and 3.20% for 2003 and 2002, respectively; iii) volatility factors for the expected market price of the Company’s common stock of 22.8% and 24.5% for 2003 and 2002, respectively; and iv) a weighted-average expected life of the option of 11.97 and 10.4 years, for 2003 and 2002, respectively.

Intangible Assets

      The excess of the cost of an acquired company over the fair value of the net assets and identified intangibles acquired is recorded as goodwill. The net carrying amount of goodwill for continuing operations,

55

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

was $58.8 million and $38.0 million at December 31, 2004 and 2003, respectively. A portion of the purchase price in certain transactions has been allocated to values associated with the future earnings potential of acquired deposits and is being amortized over the estimated lives of the deposits, ranging from seven to ten years while the weighted average remaining life of these core deposits is slightly greater than 3.99 years. As of December 31, 2004 and 2003, the balance of core deposit intangibles was $4.59 million and $3.07 million, respectively, while the corresponding accumulated amortization was $2.1 million and $1.7 million, respectively. The current year acquisition of PCB added an additional $21.2 million of goodwill and $1.5 million in other intangibles, while the 2003 acquisition of CommonWealth added an additional $13.6 million of goodwill and $471,000 in other intangibles and the 2002 acquisition of Monroe added an additional $441,000 in deposit intangibles. The net unamortized balance of identified intangibles associated with acquired deposits were $2.48 million and $1.4 million at December 31, 2004 and 2003, respectively. Annual amortization expense of intangibles for each of the next five years is approximately $440,000, $398,000, $398,000, $398,000 and $331,000, respectively.

      With the adoption of FAS No. 142 and FAS No. 147 in 2002, the Company ceased amortization of certain goodwill subject to an annual impairment test. The impairment test involves identifying separate reporting units based on the reporting structure of the Company, then assigning all assets and liabilities, including goodwill, to these units. Each reporting segment is then tested for goodwill impairment by comparing the fair value of the unit with its book value, including goodwill. The Company determines fair value through a discounted cash flows valuation performed by an independent third party. If the fair value of the reporting unit is greater than its book value, no goodwill impairment exists. However, if the book value of the reporting unit is greater than its determined fair value, goodwill impairment may exist and further testing is required to determine the amount, if any, of the actual impairment loss. Through the results of impairment tests, and the sale of the discontinued operating subsidiary, goodwill impairment charges of $400,000 and $1,385,000 were appropriate for the discontinued mortgage banking segment in the fourth quarter of 2003 and the second quarter of 2004, respectively. The impairment losses in the mortgage segment stem from operating losses incurred in that segment in the second half of 2003 and the first half of 2004, along with forecasts for thin margins in the mortgage segment, particularly within the wholesale division. These charges are included in “loss from discontinued operations” in the consolidated statements of income.

      The progression of the Company’s goodwill and intangible assets for continuing operations for the years ended December 31, 2004, 2003 and 2002 is detailed in the following table:

				Other
	Goodwill			Intangibles
Balance at December 31, 2001		24,347			1,129
Acquisitions		—			440
Tax Benefits, Exercise of Stock Options and Other Adjustments		(371	)		—
Amortization		—			(244	)
Balance at December 31, 2002		23,976			1,325
Acquisitions		14,478			471
Tax Benefits, Exercise of Stock Options and Other Adjustments		(476	)		(190	)
Amortization		—			(243	)
Balance at December 31, 2003	$	37,978		$	1,363
Acquisitions		21,231			1,518
Tax Benefits, Exercise of Stock Options and Other Adjustments		(381	)		—
Amortization		—			(399	)
Balance at December 31, 2004	$	58,828		$	2,482

56

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Recent Accounting Developments

      On December 16, 2004, the FASB issued SFAS No. 123R, “Share-Based Payment,” which is an Amendment of FASB Statement Number 123. SFAS No. 123R changes, among other things, the manner in which share-based compensation, such as stock options, will be accounted for by both public and non-public companies, and will be effective as of the beginning of the first interim or annual reporting period that begins after June 15, 2005. For public companies, the cost of employee services received in exchange for equity instruments including options and restricted stock awards generally will be measured at fair value at the grant date. The grant date fair value will be estimated using option-pricing models adjusted for the unique characteristics of those options and instruments, unless observable market prices for the same or similar options are available. The cost will be recognized over the requisite service period, often the vesting period, and will be re-measured subsequently at each reporting date through settlement date.

      The changes in accounting will replace existing requirements under SFAS No. 123, “Accounting for Stock-Based Compensation,” and will eliminate the ability to account for share-based compensation transactions using APB Opinion No. 25, “Accounting for Stock Issued to Employees,” which does not require companies to expense options if the exercise price is equal to the trading price at the date of grant. The accounting for similar transactions involving parties other than employees or the accounting for employee stock ownership plans that are subject to American Institute of Certified Public Accountants (“AICPA”) Statement of Position 93-6, “Employers’ Accounting for Employee Stock Ownership Plans,” would remain unchanged. The expected impact of this standard on options issued under the Company’s 1999 Plan and options currently issued under the 2004 Plan will be realized in periods beginning after June 15, 2005. The estimated pre-tax expense to be realized has been valued in accordance with an option pricing model as more fully discussed in Note 1 to the financial statements under the heading “Stock options.” The estimated annual expenses required to be recognized in accordance with the standard over the required service period beginning in July 2005 and beyond is summarized below.

2005	$	144,900
2006		255,007
2007		229,506
2008		183,546
2009		112,124
2010 and beyond		41,746
	$	966,829

      In March 2004, the Emerging Issue Task Force (“EITF”) reached a consensus opinion on Issue No. 03-1, “The Meaning of Other-Than-Temporary Impairment and its Application to Certain Investments” regarding the determination of whether an investment is considered impaired, whether the identified impairment is considered other-than-temporary, how to measure other-than-temporary impairment, and how to disclose unrealized losses on investments that are not other-than-temporarily impaired. Adoption of the new measurement requirements has been delayed by the FASB pending reconsideration of implementation guidance relating to debt securities that are impaired solely due to market interest rate fluctuations. The contractual cashflows of the Company’s mortgage-backed securities are guaranteed by Fannie Mae, Freddie Mac or Ginnie Mae. Because a decline in the fair value is attributable to changes in rates and not credit quality, and because the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.

      On September 30, 2004, the Financial Accounting Standards Board (“FASB”) issued FASB Staff Position (“FSP”) EITF Issue No. 03-1-1 delaying the effective date of paragraphs 10-20 of EITF 03-1, “The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments”, which provides guidance for determining the meaning of “other-than-temporarily impaired” and its application to certain debt

57

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

and equity securities within the scope of SFAS No. 115, “Accounting for Certain Investments in Debt and Equity Securities”, and investments accounted for under the cost method. The guidance requires that investments which have declined in value due to credit concerns or solely due to changes in interest rates must be recorded as other-than-temporarily impaired unless the Company can assert and demonstrate its intention to hold the security for a period of time sufficient to allow for a recovery of fair value up to or beyond the cost of the investment which might mean maturity. The delay of the effective date of EITF 03-1 will be superceded concurrent with the final issuance of proposed FSP Issue 03-1-a. Proposed FSP Issue 03-1-a is intended to provide implementation guidance with respect to all securities analyzed for impairment under paragraphs 10-20 of EITF 03-1. Management continues to closely monitor and evaluate how the provisions of EITF 03-1 and proposed FSP Issue 03-1-a will affect the Company.

      On March 9, 2004, the SEC issued SAB 105, “Application of Accounting Principles to Loan Commitments” to inform registrants of the SEC Staff’s view that the fair value of the recorded loan commitments, that are required to follow derivative accounting under Statement 133,Accounting for Derivative Instruments and Hedging Activities, should not consider the expected future cash flows related to the associated servicing of the future loan. The provisions of SAB 105 must be applied to loan commitments accounted for as derivatives that are entered into after March 31, 2004. Though the Company sold its loans through the discontinued segment on a servicing released basis, the Company adopted the provisions of SAB 105 on January 1, 2004 and this had the impact of reducing the fair value of such instruments by $252,000 at March 31, 2004.

      In December 2003, the AICPA issued Statement of Position (“SOP”) 03-3“Accounting for Certain Loans or Debt Securities Acquired in a Transfer”. This statement, which is effective for loans acquired in fiscal years beginning after December 15, 2004, addresses accounting for differences between contractual cash flows and cash flows expected to be collected from an investor’s initial investment in loans or debt securities (loans) acquired in a transfer if those differences are attributable, at least in part, to credit quality. This standard will require a fair value measure of loans acquired and as such no corresponding allowance for loan losses will be permitted to be transferred on loans acquired in a transfer that are within the scope of SOP 03-3. The impact of the Standard is prospective and will require new recognition and measurement techniques upon adoption. Management does not expect the adoption of this statement to have a material impact on the Company’s consolidated financial statements.

Income Taxes

      Income tax expense is comprised of federal and state current and deferred income taxes on pre-tax earnings of the Company. Income taxes as a percentage of pre-tax income may vary significantly from statutory rates due to items of income and expense which are excluded, by law, from the calculation of taxable income. These items are commonly referred to as permanent differences. The most significant permanent differences for the Company include i) income on state and municipal securities which are exempt from federal income tax, ii) certain dividend payments which are deductible by the company, iii) for 2003 and 2004, goodwill impairment expense which is not deductible, and iv) for the third quarter and year of 2004, the loss on the sale of the UFM subsidiary which had a significant tax basis over and above its book carrying value.

      State and municipal income and the dividends deduction are permanent differences that occur on a regular basis. Goodwill impairment expense is infrequent and has historically been related to the UFM subsidiary, which has been sold. The difference related to the excess tax over book basis of the UFM subsidiary was a one time event linked to the sale of the mortgage subsidiary. This item resulted in a substantial reduction in the effective income tax rate applicable to discontinued operations for 2004. This difference arose due to the non-deductible goodwill impairment charges associated with the sale of the UFM subsidiary. Because those charges (expenses) were not deductible, they resulted in permanent differences which increased the effective tax rate in periods prior to the sale. Goodwill expense, by its very nature, is a permanent difference. These expenses did, however, reduce the carrying basis of the mortgage subsidiary and

58

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

resulted in a permanent difference of approximately $950,000 in the third quarter of 2004 upon the sale of the entity, which reduced the combined effective tax in 2004 to 25.6% from 29.1% in 2003.

      Income tax expense is classified according to continuing operations and discontinued operations. The $950,000 tax benefit associated with the loss on the sale of UFM is included in Income Tax Benefit — Discontinued Operations on the income statement.

Earnings Per Share

      Basic earnings per share is determined by dividing net income by the weighted average number of shares outstanding. Diluted earnings per share is determined by dividing net income by the weighted average shares outstanding increased by the dilutive effect of stock options. Basic and diluted net income per common share calculations follow:

	For the Year Ended December 31,
	2004			2003			2002
	(Amounts in thousands except per share data)
Basic:
Income from continuing operations	$	26,020		$	26,719		$	24,230
(Loss) income from discontinued operations		(3,656	)		(1,481	)		489
Net income	$	22,364		$	25,238		$	24,719
Weighted average shares outstanding		11,238,648			11,096,900			10,917,100
Dilutive shares for stock options		98,958			101,453			53,342
Weighted average dilutive shares outstanding		11,337,606			11,198,353			10,970,442
Basic:
Earnings per share continuing operations	$	2.32		$	2.41		$	2.22
(Loss) earnings per share discontinued operations		(0.33	)		(0.14	)		0.04
Earnings per share		1.99			2.27			2.26
Diluted:
Diluted earnings per share continuing operations	$	2.29		$	2.39		$	2.21
Diluted (loss) earnings per share discontinued operations		(0.32	)		(0.14	)		0.04
Diluted earnings per share		1.97			2.25			2.25

Reclassifications

      Certain amounts included in the 2003 and 2002 financial statements, footnotes and schedules have been reclassified to conform to the 2004 presentation.

Note 2. Merger and Acquisitions

      After the close of business on March 31, 2004, the Company acquired PCB Bancorp, Inc., a Tennessee-chartered bank holding company (“PCB Bancorp”) headquartered in Johnson City, Tennessee. PCB Bancorp had six full service branch offices located in Johnson City, Kingsport and surrounding areas in Washington and Sullivan Counties in East Tennessee. At acquisition, PCB Bancorp had total assets of $171.0 million, total net loans of $128.0 million and total deposits of $150.0 million. These resources were included in the Company’s financial statements beginning with the second quarter of 2004.

      Under the terms of the merger agreement, shares of PCB Bancorp common stock were purchased for $40.00 per share in cash. The total deal value, including the cash-out of outstanding stock options, was approximately $36.0 million. Concurrent with the PCB Bancorp acquisition, Peoples Community Bank, the

59

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

wholly-owned subsidiary of PCB Bancorp, was merged into Bank. As a result of the acquisition and preliminary purchase price allocation, approximately $21.3 million in goodwill was recorded which represents the excess of the purchase price over the fair market value of the net assets acquired and identified intangibles.

      The following table summarizes the net cash provided by or used in acquisitions during the three years ended December 31, 2004:

	2004			2003			2002
Supplemental Schedule
Detail of Acquisitions
Fair value of assets acquired		172,375			137,613			30,145
Fair value of liabilities assumed		(158,906	)		(129,078	)		(28,695	)
Purchase price in excess of net assets acquired		22,750			15,697			441
Total purchase price		36,219			24,232			1,891
Less non cash purchase price		—			12,927			—
Less cash acquired		9,879			12,629			3,873
Net cash paid (received) for acquisition		26,340			(1,324	)		(1,982	)

      On June 6, 2003, the Company acquired The CommonWealth Bank, a Virginia-chartered commercial bank (“CommonWealth”). CommonWealth’s four branch facilities located in the Richmond, Virginia metro area were simultaneously merged with and into the Bank. The completion of this transaction resulted in the addition of $136.5 million in assets, including $120.0 million in loans, and $105.0 million in deposits to the Bank. As a result of the purchase price allocation, approximately $14.1 million of goodwill was recorded.

      In the second and third quarters of 2003, the Company opened three de novo branches in Winston-Salem, North Carolina. The Company also opened two additional loan production offices during the first quarter of 2004 in Mount Airy and Charlotte, North Carolina. The Charlotte office has since been converted to a full-service branch although it does not currently exercise paying and receiving privileges. Also in the second quarter of 2004, two new loan production offices were opened in Blacksburg and Norfolk, Virginia.

      In January 2003, the Bank completed the acquisition of Stone Capital, based in Beckley, West Virginia. This acquisition expanded the Bank’s operations to include a broader range of financial services, including wealth management, asset allocation, financial planning and investment advice. At December 31, 2004, Stone Capital had a total market value of assets under management of $71.9 million. Stone Capital was acquired through the issuance of 8,409 shares of Company common stock, which represents 50% of the total consideration. In 2003 and 2004 Stone Capital exceeded the annual revenue requirement outlined in the acquisition agreement and additional shares were paid to the original shareholders. The balance of the remaining consideration is payable on January 1, 2006 in the form of Company common stock subject to revenue minimums outlined in the acquisition agreement. As a result of the purchase price allocation, approximately $360,000 of goodwill was recorded.

60

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 3. Securities Available for Sale

      As of December 31, the amortized cost and estimated fair value of securities classified as available for sale are as follows:

		2004
		Amortized		Unrealized		Unrealized			Fair
		Cost		Gains		Losses			Value
		(Amounts in thousands)
U.S. Government agency securities		$	46,541	$	20	$	(615	)	$	45,946
States and political subdivisions			142,882		2,647		(383	)		145,146
Corporate Notes			37,589		540		—			38,129
			227,012		3,207		(998	)		229,221
Mortgage-backed securities			142,427		921		(369	)		142,979
Equities			15,307		1,188		(17	)		16,478
	Total	$	384,746	$	5,316	$	(1,384	)	$	388,678

		2003
		Amortized		Unrealized		Unrealized			Fair
		Cost		Gains		Losses			Value
		(Amounts in thousands)
U.S. Government agency securities		$	72,856	$	220	$	(817	)	$	72,259
States and political subdivisions			100,708		2,477		(134	)		103,051
Corporate Notes			66,021		3,660		(25	)		69,656
			239,585		6,357		(976	)		244,966
Mortgage-backed securities			184,773		2,484		(534	)		186,723
Equities			11,554		951		—			12,505
	Total	$	435,912	$	9,792	$	(1,510	)	$	444,194

      Securities available for sale with estimated fair values of $241,324,820 and $243,076,746 at December 31, 2004 and 2003, respectively, were pledged to secure public deposits, securities sold under agreements to repurchase and other short-term borrowings and for other purposes. Pledging of securities is accomplished through the use of an intermediary where securities pledged are recorded for the benefit of the depositor, public agency or to secure other short-term borrowings.

      As a condition to membership in the Federal Home Loan Bank (“FHLB”) system, First Community Bank, N. A. (FCBNA) is required to subscribe to a minimum level of stock in the FHLB. At December 31, 2004, FCBNA owned approximately $10.5 million in stock which is classified as available for sale.

      The amortized cost and estimated fair value of securities available for sale by contractual maturity, at December 31, 2004, are shown below. Expected maturities may differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. In 2004, net gains on the sale of securities were $1.6 million, almost entirely the result of realized gains on the sale of securities of approximately $1.4 million from the sale of $25.0 million of corporate bonds held in the Company’s available-for-sale investment portfolio, the market value of which had declined in step with the flattening of the Treasury yield curve. Gross gains were $1.8 million while gross losses were $183,000 during 2004; gross proceeds from sales of securities totaled $51.8 million.

      In 2003, net gains on the sale of securities were $1.2 million, again, largely due to the sale of certain short-term equity investments in the third quarter. Gross gains were $1.2 million while gross losses were $5,000; gross proceeds from the sales were $10.2 million.

61

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      During 2002, the Company experienced a net loss from available for sale securities of $388,000. Gross losses resulted from the other-than temporary write-down of a municipal issue of $576,000 and losses from the sale of securities of $308,000. These losses were offset by gross gains of $496,000. Gross proceeds totaled $13.9 million.

															Tax
			U.S. Government			States and									Equivalent
			Agencies &			Political			Corporate						Purchase
			Corporations			Subdivisions			Notes			Total			Yield
			(Amounts in thousands)
Amortized Cost Maturity:
	Within one year		$	—		$	1,715		$	2,067		$	3,782			6.69	%
	After one year through five years			1,000			7,076			15,522			23,598			6.21	%
	After five years through ten years			43,541			18,820			—			62,361			4.74	%
	After ten years			2,000			115,271			20,000			137,271			6.51	%
		Amortized cost	$	46,541		$	142,882		$	37,589		$	227,012
Mortgage-backed securities													142,427			4.25	%
Equity securities													15,307			3.72	%
		Total Amortized cost										$	384,746
Tax equivalent purchase yield				3.80	%		7.08	%		4.59	%		5.26	%
Average maturity (in years)				7.53			12.27			15.85			11.89
Fair Value Maturity:
	Within one year		$	—		$	1,733		$	2,117		$	3,850
	After one year through five years			994			7,278			15,974			24,246
	After five years through ten years			43,038			19,250			—			62,288
	After ten years			1,914			116,885			20,038			138,837
		Fair Value	$	45,946		$	145,146		$	38,129		$	229,221
Mortgage-backed securities													142,979
Equity securities													16,478
		Total Fair Value										$	388,678

      At December 31, 2004, the combined depreciation in value of the individual securities in an unrealized loss position for less than 12 months was less than 1% of the combined reported value of the aggregate securities portfolio. Management does not believe any individual unrealized loss as of December 31, 2004 represents an other-than-temporary impairment. The Company has the intent and ability to hold these securities until such time as the value recovers or the securities mature. Furthermore, the Company believes the value is attributable to changes in market interest rates and not the credit quality of the issuer.

62

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The following table reflects those investments in a continuous unrealized loss position for less than 12 months. There are currently no securities in a continuous unrealized loss position for 12 or more months for which the company does not have the ability to hold until the security matures or recovers in value.

			December 31, 2004
			Less than 12 Months					12 Months or longer					Total
			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
Description of Securities			Value		Losses			Value		Losses			Value		Losses
			(Amounts in thousands)
U.S. Government agency securities			$	12,357	$	(101	)	$	28,146	$	(514	)	$	40,503	$	(615	)
States and political subdivisions				35,620		(344	)		2,118		(39	)		37,738		(383	)
Other Securities				—		—			—		—			—		—
		Subtotal, debt securities	$	47,977	$	(445	)	$	30,264	$	(553	)	$	78,241	$	(998	)
Mortgage-backed securities				112,755		(369	)		—		—			112,755		(369	)
Equity securities				—		—			136		(17	)		136		(17	)
	Total		$	160,732	$	(814	)	$	30,400	$	(570	)	$	191,132	$	(1,384	)

			December 31, 2003
			Less than 12 Months					12 Months or longer				Total
			Fair		Unrealized			Fair		Unrealized		Fair		Unrealized
Description of Securities			Value		Losses			Value		Losses		Value		Losses
			(Amounts in thousands)
U.S. Government agency securities			$	28,050	$	(817	)	$	—	$	—	$	28,050	$	(817	)
States and political subdivisions				10,095		(134	)		—		—		10,095		(134	)
Other Securities				10,275		(25	)		—		—		10,275		(25	)
		Subtotal, debt securities	$	48,420	$	(976	)	$	—	$	—	$	48,420	$	(976	)
Mortgage-backed securities				86,141		(534	)						86,141		(534	)
Equity securities				—		—			—		—		—		—
	Total		$	134,561	$	(1,510	)	$	—	$	—	$	134,561	$	(1,510	)

Note 4. Securities Held to Maturity

      The following table presents amortized cost and approximate fair values of investment securities held to maturity at December 31:

		2004
		Amortized		Unrealized		Unrealized		Fair
		Cost		Gains		Losses		Value
		(Amounts in thousands)
U.S. Government agency securities		$	—	$	—	$	—	$	—
States and political subdivisions			33,814	$	1,388	$	—	$	35,202
Other securities			375	$	—	$	—	$	375
			34,189		1,388		—		35,577
Mortgage-backed securities			32		1		—		33
	Total	$	34,221	$	1,389	$	—	$	35,610

63

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

		2003
		Amortized		Unrealized		Unrealized		Fair
		Cost		Gains		Losses		Value
		(Amounts in thousands)
U.S. Government agency securities		$	—	$	—	$	—	$	—
States and political subdivisions			37,521	$	2,036	$	—	$	39,557
Other securities			375	$	—	$	—	$	375
			37,896		2,036		—		39,932
Mortgage-backed securities			124		4		—		128
	Total	$	38,020	$	2,040	$	—	$	40,060

			U.S. Government			State and
			Agencies &			Political			Other						Tax-Equivalent
			Corporations			Subdivisions			Securities			Total			Purchase Yield
			(Amounts in thousands)
Amortized Cost Maturity:
	Within one year		$	—		$	748		$	—		$	748			8.49	%
	After one year through five years			—			5,340			375			5,715			8.37	%
	After five years through ten years			—			20,986			—			20,986			8.70	%
	After ten years			—			6,740			—			6,740			8.99	%
		Amortized cost	$	—		$	33,814		$	375		$	34,189
Mortgage-backed securities													32			7.5	%
		Total Amortized cost										$	34,221
Tax equivalent purchase yield				—	%		8.76	%		3.50	%		8.70	%
Average maturity (in years)				—			7.46			3.75			7.42
Fair Value Maturity:
	Within one year		$	—		$	762		$	—		$	762
	After one year through five years			—			5,552			375			5,927		��
	After five years through ten years			—			21,856			—			21,856
	After ten years			—			7,032			—			7,032
		Fair Value	$	—		$	35,202		$	375		$	35,577
Mortgage-backed securities													33
		Total Fair Value										$	35,610

      Various investment securities classified as held to maturity with an amortized cost of approximately $9,621,695 and $4,457,779 were pledged at December 31, 2004 and 2003, respectively, to secure public deposits and for other purposes required by law.

64

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 5. Loans

      Loans held for investment, net of unearned income, consist of the following at December 31:

	2004		2003
	(Amounts in thousands)
Real estate — commercial	$	453,899	$	317,421
Real estate — construction		112,732		98,510
Real estate — residential		457,386		421,288
Commercial, financial and agricultural		99,303		69,395
Loans to individuals for household and other consumer expenditures		113,424		118,585
All other loans		2,012		992
	$	1,238,756	$	1,026,191

      FCBNA is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. These instruments involve, to varying degrees, elements of credit and interest rate risk beyond the amount recognized on the balance sheet. The contractual amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

      The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit and financial guarantees written is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

      Commitments to extend credit are agreements to lend to a customer as long as there is not a violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company, upon extension of credit is based on management’s credit evaluation of the counterparties. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.

      Standby letters of credit and financial guarantees written are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. To the extent deemed necessary, collateral of varying types and amounts is held to secure customer performance under certain of those letters of credit outstanding at December 31, 2004.

      Financial instruments whose contract amounts represent credit risk at December 31, 2004 are commitments to extend credit (including availability of lines of credit) — $156.7 million, and standby letters of credit and financial guarantees written — $8.3 million. Loan commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral deemed necessary by the Company is based

65

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

on management’s credit evaluation and underwriting guidelines for the particular loan. Commitments outstanding at December 31, 2004 are summarized in the following table:

		2004
		Notional
		Amount		Rate
		(Amounts in thousands)
Real estate — commercial (fixed)		$	3,070		3.59% –  9.26%
Real estate — commercial (variable)			22,705		3.25% – 10.50%
Real estate — construction (fixed)			12,466		3.99% –  9.75%
Real estate — construction (variable)			51,637		4.75% –  7.75%
Real estate — residential (fixed)			2,460		5.75% – 12.00%
Real estate — residential (variable)			30,800		3.99% – 12.00%
Commercial, financial, agricultural (fixed)			3,054		2.95% – 18.00%
Commercial, financial, agricultural (variable)			32,718		3.25% – 10.00%
Loans to individuals for household and other consumer expenditures (fixed)			4,078		2.94% – 18.50%
Loans to individuals for household and other consumer expenditures (variable)			2,093		5.25% – 18.00%
	Total	$	165,081

      Management analyzes the loan portfolio regularly for concentrations of credit risk, including concentrations in specific industries and geographic location. At December 31, 2004, commercial real estate loans comprised 35.47% of the total loan portfolio. Commercial loans include loans to small to mid-size industrial, commercial and service companies that include but are not limited to coal mining companies, manufacturers, automobile dealers, and retail and wholesale merchants. Commercial real estate projects represent several different sectors of the commercial real estate market, including residential land development, single family and apartment building operators, commercial real estate lessors, and hotel/motel developers. Underwriting standards require comprehensive reviews and independent evaluations be performed on credits exceeding predefined market limits on commercial loans. Updates to these loan reviews are done periodically or on an annual basis depending on the size of the loan relationship.

      The majority of the loans in the current portfolio, other than commercial and commercial real estate, were made and collateralized in West Virginia, Virginia, North Carolina, Tennessee and the surrounding Southeast area. Although sections of the West Virginia and Southwestern Virginia economies are closely related to natural resource production, they are supplemented by service industries. The Company’s presence in four states, West Virginia, Virginia, North Carolina and Tennessee provides additional diversification against geographic concentrations of credit risk.

      In the normal course of business, FCBNA has made loans to directors and executive officers of the Company and its subsidiary. All loans and commitments made to such officers and directors and to companies in which they are officers, or have significant ownership interest, have been made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons. The aggregate dollar amount of such loans was $6.7 million and $7.8 million at December 31, 2004 and 2003, respectively. During 2004, $2.2 million of new loans were made, repayments totaled $957,000, and other decreases due to the change in composition of FCBNA’s board members and executive officers approximated $2.4 million.

      At December 31, 2004 and 2003, overdrafts totaling $1.5 million and $1.1 million, respectively were reclassified as loans.

66

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 6. Allowance for Loan Losses

      Activity in the allowance for loan losses was as follows:

		2004			2003			2002
		(Amounts in thousands)
Balance, January 1		$	14,624		$	14,410		$	13,952
Provision for loan losses			2,671			3,419			4,208
Acquisition balance			1,786			1,583			395
Loans charged off			(4,174	)		(6,121	)		(4,868	)
Recoveries credited to reserve			1,432			1,333			723
	Net charge-offs		(2,742	)		(4,788	)		(4,145	)
Balance, December 31		$	16,339		$	14,624		$	14,410

      During 2004, 2003 and 2002, $2,070,000, $1,581,000, and $2,168,000, respectively of assets were acquired through foreclosure and transferred to other real estate owned.

      The Company has identified certain loans as impaired based upon management’s evaluation of credit strength, projected ability to repay in accordance with the contractual terms of the loans and varying degrees of dependence on the sale of related collateral for liquidation of the loans. These loans were current under loan terms and were classified as performing at year-end 2004. The following table presents the Company’s investment in loans considered to be impaired and related information on those impaired loans:

	2004		2003		2002
	(Amounts in thousands)
Recorded investment in loans considered to be impaired	$	8,319	$	7,649	$	8,980
Loans considered to be impaired that were on a non-accrual basis		2,096		1,609		1,238
Allowance for loan losses related to loans considered to be impaired		2,647		2,422		3,907
Average recorded investment in impaired loans		8,483		7,798		9,176
Total interest income recognized on impaired loans		389		443		512
Recorded investment in loans with no related allowance		—		460		600

      Impaired loans include a relationship in the amount of $4.4 million which is secured by a hotel property which has suffered declines in levels of occupancy. The allowance for loan losses related to this loan was $1.2 million at December 31, 2004.

Note 7. Premises and Equipment

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

		2004		2003
		(Amounts in thousands)
Land		$	11,012	$	9,845
Bank premises			32,673		26,573
Equipment			23,908		19,310
			67,593		55,728
Less: accumulated depreciation and amortization			30,233		25,912
	Total	$	37,360	$	29,816

      In 2004, the Company constructed a new branch facility with a total cost of $1.8 million. The prime contractor for this facility was a firm which is majority-owned by an individual who is an immediate family

67

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

member of two directors of the Company. All branch construction contracts involving the related party were let pursuant to a competitive bidding process. Total payments to the related party were $880,000, $62,000 and none in 2004, 2003 and 2002, respectively.

Note 8. Other Indebtedness

      FCBNA is a member of the FHLB which provides credit in the form of short-term and long-term advances collateralized by various mortgage assets. At December 31, 2004, credit availability with the FHLB totaled approximately $397.3 million. Advances from the FHLB are secured by stock in the FHLB of Atlanta, qualifying first mortgage loans of $405 million, mortgage-backed securities, and certain other investment securities. The FHLB advances are subject to restrictions or penalties in the event of prepayment.

      Other indebtedness includes structured term borrowings from the FHLB of $107.4 million in 2004 and $136.3 million at December 31, 2003 in the form of convertible and callable advances. The callable advances may be called (redeemed) at quarterly intervals after various lockout periods. These call options may substantially shorten the lives of these instruments. If these advances are called, the debt may be paid in full, converted to another FHLB credit product, or converted to an adjustable rate advance. At December 31, 2004 and 2003, respectively, the Company also held non-callable term advances of $9.4 million and $8.4 million.

      Other various debt obligations of the Company approximated $19,000 at December 31, 2004 and $30,000 at December 31, 2003.

      The following schedule details the outstanding FHLB advances, rates and corresponding final maturities at December 31, 2004.

	Principal Amount									Next
	of Advance				Rate			Maturity		Call Date
Callable advances:
	$	1,290				4.14	%		05/02/07		05/02/05
		25,000				5.71	%		03/17/10		03/17/05
		25,000				6.11	%		05/05/10		02/05/05
		25,000				6.02	%		05/05/10		02/05/05
		25,000				5.47	%		10/04/10		01/04/05
		6,133				4.75	%		01/31/11		01/30/05
			$	107,423
Noncallable advances:		924				4.55	%		11/23/05		N/A
		422				5.01	%		12/11/06		N/A
		5,000				1.68	%		01/30/07		N/A
		2,000				6.27	%		09/22/08		N/A
		1,067				2.95	%		07/01/13		N/A
				9,413
Total advances			$	116,836

      In addition to the amounts listed in the foregoing table, the Company issued $15.0 million in Junior Subordinated Debt in September 2003 at a variable rate indexed at the 3 Month LIBOR rate + 2.95%. The securities mature on October 8, 2033 and are continuously callable beginning October 8, 2008.

      Consistent with the presentation of discontinued operations, approximately $17.7 million of other borrowings was allocated to the category “liabilities related to discontinued operations.”

68

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 9. Deposits

      At December 31, 2004, the scheduled maturities of certificates of deposit are as follows:

	(Amounts in thousands)
2005	$	391,581
2006		85,104
2007		64,396
2008		34,935
2009 and thereafter		26,288
	$	602,304

      Time deposits, including certificates of deposit issued in denominations of $100,000 or more, amounted to $202.4 million and $194.8 million at December 31, 2004 and 2003, respectively. Interest expense on these certificates was $5.5 million, $5.7 million, and $6.1 million for 2004, 2003, and 2002, respectively.

      At December 31, 2004, the scheduled maturities of certificates of deposit of $100,000 or more are as follows:

		(Amounts in thousands)
Three Months or Less		$	40,005
Over Three to Six Months			34,480
Over Six to Twelve Months			47,901
Over Twelve Months			80,052
	Total	$	202,438

      Included in total deposits are deposits from related parties in the total amount of $21.6 million and $16.7 million at December 31, 2004 and 2003, respectively.

Note 10. Income Taxes, Continuing Operations

      The components of income tax expense from continuing operations are as follows:

			Years Ended December 31,
			2004			2003		2002
			(Amounts in thousands)
Income tax provisions consists of:
	Current tax expense
		Federal	$	9,386		$	10,302	$	7,866
		State		701			725		540
				10,087			11,027		8,406
	Deferred tax (benefit) expense
		Federal		(272	)		29		1,248
		State		(29	)		2		86
				(301	)		31		1,334
			$	9,786		$	11,058	$	9,740

      Deferred income taxes related to continuing operations reflect the net effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting versus tax purposes. The tax

69

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

effects of significant items comprising the Company’s net deferred tax assets as of December 31, 2004 and 2003 are as follows:

			2004		2003
			(Amounts in
			thousands)
Deferred tax assets:
	Allowance for loan losses		$	6,417	$	5,736
	Unrealized losses on assets			443		303
	Deferred compensation			1,826		1,598
	Deferred loan fees			767		623
	Low income investments, basis difference			285		226
	Unrealized capital loss			406		—
	Other			150		217
		Total deferred tax assets	$	10,294	$	8,703
Deferred tax liabilities:
	Intangible assets		$	3,222	$	2,127
	Fixed assets			1,336		1,011
	Odd days interest deferral			1,324		1,278
	Accrued discounts			675		636
	Deferred gain on involuntary conversion			365		365
	Unrealized gain on securities available for sale			1,573		3,313
	Other			42		38
		Total deferred tax liabilities		8,537		8,768
		Net deferred tax assets (liabilities)	$	1,757	$	(65	)

      Income taxes as a percentage of pre-tax income may vary significantly from statutory rates due to items of income and expense which are excluded by law, from the calculation of taxable income. State and municipal bond income represents the most significant permanent tax difference. Other significant differences that occurred in 2004 include non-deductible goodwill impairment charges associated with the UFM subsidiary and the capital loss on the sale of UFM. These additional permanent differences resulted in a consolidated effective tax rate of 25.6% in 2004, down from the consolidated effective rates of 29.1% in 2003 and 28.9% in 2002.

      The reconciliation of the federal statutory tax rate to the effective income tax rate for continuing operations is as follows:

		Years Ended December 31,
		2004			2003			2002
Tax at statutory rate			35.00	%		35.00	%		35.00	%
(Reduction) increase resulting from:
	Tax-exempt interest net of non-deductible interest		(6.36	)%		(5.68	)%		(6.57	)%
	State income taxes, net of federal benefit		1.22	%		1.25	%		1.20	%
	Other, net		(2.53	)%		(1.30	)%		(.96	)%
Effective tax rate			27.33	%		29.27	%		28.67	%

70

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 11. Employee Benefits

Employee Stock Ownership and Savings Plan

      The Company maintains an Employee Stock Ownership and Savings Plan (“KSOP”). Coverage under the plan is provided to all employees meeting minimum eligibility requirements.

     Employer Stock Fund: Annual contributions to the stock portion of the plan are made at the discretion of the Board of Directors, and are allocated to plan participants on the basis of relative compensation. Substantially all plan assets are invested in common stock of the Company. Total expense recognized by the Company related to the Employer Stock Fund within the KSOP was $913,000, $825,000 and $675,000 in 2004, 2003 and 2002, respectively. The Company reports the contributions to the plan as a component of employee compensation and benefits. The 2004 contribution rate was 4.5% of eligible employee compensation.

     Employee Savings Plan: The Company provides a 401(k) Savings feature within the KSOP that is available to substantially all employees meeting minimum eligibility requirements. The cost of Company contributions under the Savings Plan component of the KSOP was $870,000, $680,000, and $563,000 in 2004, 2003 and 2002, respectively. The Company’s matching contributions are at the discretion of the Board up to 100% of elective deferrals of no more than 6% of compensation. The Company matching rate was 100% for 2004, 2003, and 2002. The employee participants have various investment alternatives available in the 401(k) Savings feature, but Company securities are not permitted as an investment alternative.

Employee Welfare Plan

      The Company provides various medical, dental, vision, life, accidental death and dismemberment and long-term disability insurance benefits to all full-time employees who elect coverage under this program (basic life, accidental death and dismemberment, and long-term disability coverage are automatic). The health plan is managed by a third party administrator (“TPA”). Monthly employer and employee contributions are made to a tax-exempt employer benefits trust, against which the TPA processes and pays claims. Stop loss insurance coverage limits the Company’s funding requirements and risk of loss to $60,000 and $2.94 million for individual and aggregate claims, respectively. Total Company expenses under the plan were $2.2 million, $2.0 million, and $1.7 million in 2004, 2003 and 2002, respectively.

Deferred Compensation Plan

      FCBNA has deferred compensation agreements with certain current and former officers providing for benefit payments over various periods commencing at retirement or death. The liability at December 31, 2004 and 2003 was approximately $540,000 and $601,000, respectively. The annual expenses associated with this plan were $10,000, $42,000 and $91,000 for 2004, 2003 and 2002, respectively. The obligation is based upon the present value of the expected payments and estimated life expectancies of the individuals.

      The Company maintains a life insurance contract on the life of one of the participants covered under this plan. Proceeds derived from death benefits are intended to provide reimbursement of plan benefits paid over the post employment lives of the participants. Premiums on the insurance contract are currently paid through policy dividends on the cash surrender values of $727,000 and $720,000 at December 31, 2004 and 2003, respectively.

Executive Retention Plan

      The Company maintains an Executive Retention Plan for key members of senior management. This Plan provides for a benefit at normal retirement (age 62) targeted at 35% of final compensation projected at an assumed 3% salary progression rate. Benefits under the Plan become payable at age 62. Actual benefits payable under the Retention Plan are dependent on an indexed retirement benefit formula which accrues benefits equal to the aggregate after-tax income of associated life insurance contracts less the Company’s tax-effected cost of funds for that plan year. Benefits under the Plan are dependent on the performance of the

71

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

insurance contracts and are not guaranteed by the Company. Additionally, during 2001, the Company entered into a similar retirement plan arrangement as described below with non-employee board members of the Company.

      The Company funded the contracts through the purchase of bank-owned life insurance, (“BOLI”), which is anticipated to fully fund the projected benefit payout after retirement. The total amount invested in BOLI for the Executive Retention Plan during 2000 and the corresponding cash surrender value at December 31, 2004 was $4.1 million and $6.6 million, respectively. The associated projected benefit obligation accrued as of year-end 2004 and 2003 was $2.0 million and $1.4 million, respectively, while the associated obligation expense incurred in connection with the Executive Plan was $307,000, $170,000 and $177,000 for 2004, 2003 and 2002, respectively. The income derived from policy appreciation was $248,000, $234,000 and $157,000 in 2004, 2003 and 2002, respectively.

      In conjunction with the CommonWealth acquisition, the Company assumed the obligations of the CommonWealth BOLI plan and added assets of $1.4 million, which is reflected in the growth of the BOLI assets, income and corresponding expense in 2003.

      In connection with the Executive Retention Plan, the Company has also entered into Life Insurance Endorsement Method Split Dollar Agreements (the “Agreements”) with the individuals covered under the Plan. Under the Agreements, the Company shares 80% of death benefits (after recovery of cash surrender value) with the designated beneficiaries of the plan participants under life insurance contracts referenced in the Plan. The Company as owner of the policies retains a 20% interest in life proceeds and a 100% interest in the cash surrender value of the policies.

      The Plan also contains provisions for change of control, as defined, which allow the participants to retain benefits, subject to certain conditions, under the Plan in the event of a change in control. Benefits under the Executive Plan, which begin to accrue with respect to years of service under the Plan, vest 25% after five years, 50% after ten years, 75% after 15 years and 5% per year thereafter, with vesting accelerated to 100% upon attainment of age 62.

Directors Supplemental Retirement Plan

      In 2001, the Company established a Directors Supplemental Retirement Plan for its non-employee Directors. This Plan provides for a benefit upon retirement from service on the Board at specified ages depending upon length of service or death. Benefits under the Plan become payable at age 70, 75, and 78 depending upon the individual director’s age and original date of election to the Board. Actual benefits payable under the Plan are dependent on an indexed retirement benefit formula that accrues benefits equal to the aggregate after-tax income of associated life insurance contracts less the Company’s tax-effected cost of funds for that plan year. Benefits under the Plan are dependent on the performance of the insurance contracts and are not guaranteed by the Company. Participants in the Plan vest in the indexed benefit balance as it accrues. The Plan, as amended in 2004, calls for benefits to become payable in a lump sum commencing 30 days following termination of service, except for cause, prior to retirement.

      In connection with the Directors Supplemental Retirement Plan, the Company has also entered into Life Insurance Endorsement Method Split Dollar Agreements (the “Agreements”) with certain directors covered under the Plan. Under the Agreements, the Company shares 80% of death benefits (after recovery of cash surrender value) with the designated beneficiaries of the executives under life insurance contracts referenced in the Retention Plan. The Company, as owner of the policies, retains a 20% interest in life proceeds and a 100% interest in the cash surrender value of the policies.

      The Plan also contains provisions for change of control, as defined, which allow the Directors to retain benefits under the Plan in the event of a termination of service, other than for cause, during the 12 months prior to a change in control or anytime thereafter, unless the Director voluntarily terminates his service within 90 days following the change in control.

72

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      The Plan expenses associated with the Directors Supplemental Retirement Plan for 2004, 2003 and 2002 were $202,000, $155,000 and $217,000, respectively.

Stock Options

      In 1999, the Company instituted a Stock Option Plan to encourage and facilitate investment in the common stock of the Company by key executives and to assist in the long-term retention of service by those executives. The Plan covers key executives as determined by the Company’s Board of Directors from time to time. Options under the Plan were granted in the form of non-statutory stock options with the aggregate number of shares of common stock available for grant under the Plan set at 332,750 (adjusted for 10% stock dividends paid in 2002 and again in 2003). The options granted under the Plan represent the rights to acquire the option shares with deemed grant dates of January 1 for each year beginning with the initial year granted and the following four anniversaries. All stock options granted pursuant to the Plan vest ratably on the first through the seventh anniversary dates of the deemed grant date. The option price of each stock option is equal to the fair market value (as defined by the Plan) of the Company’s common stock on the date of each deemed grant during the five-year grant period. Vested stock options granted pursuant to the Plan are exercisable during employment and for a period of five years after the date of the grantee’s retirement, provided retirement occurs at or after age 62. If employment is terminated other than by early retirement, disability, or death, vested options must be exercised within 90 days after the effective date of termination. Any option not exercised within such period will be deemed cancelled.

      In 2001, the Company also granted stock options to non-employee directors. The Director Option Plan was implemented to facilitate and encourage investment in the common stock of the Company by non-employee directors whose efforts, solely as directors, are expected to contribute to the Company’s future growth and continued success. The options granted pursuant to the Plan expire at the earlier of 10 years from the date of grant or two years after the optionee ceases to serve as a director of the Company. Options not exercised within the appropriate time shall expire and be deemed cancelled. The Plan covers non-employee directors as determined by the Company’s Board of Directors. Options under the Plan were granted in the form of non-statutory stock options with the aggregate number of shares of common stock available for grant under the Plan set at 108,900 shares (adjusted for the 10% stock dividends paid in 2002 and 2003).

      In 2003, with the acquisition of CommonWealth, the Company acquired additional stock options of 120,155 shares. These options were issued by CommonWealth in 12 grants beginning in 1994 and ending in 2002 and, following the merger, reflect adjusted exercise prices ranging from $4.75 to $17.40. These options were fully vested at the point of grant and are exercisable for up to ten years following the original grant date.

      At the 2004 Annual Meeting, shareholders ratified approval of the 2004 Omnibus Stock Option Plan (“2004 Plan”) which made available up to 200,000 shares for potential grants of Incentive Stock Options, Non-Qualified Stock Options, Restricted Stock Awards or Performance Awards. During 2004, 42,000 Incentive Stock Awards and 5,000 Restricted Stock awards were granted to 18 employees throughout the Company. There were no awards made to executive management from the 2004 Plan. The purposes of the 2004 Plan were to promote the long-term success of the Company by encouraging officers, employees, directors and individuals performing services for the Company to focus on critical long-range objectives.

73

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      A summary of the Company’s stock option activity, and related information for the years ended December 31 is as follows:

	2004				2003				2002
											Weighted
	Options		Weighted-Average		Option		Weighted-Average		Option		Weighted-Average
	Shares		Exercise Price		Shares		Exercise Price		Shares		Exercise Price
Outstanding, beginning of year		414,809	$	19.01		291,638	$	19.25		222,502	$	16.95
Granted		47,000		26.24		75,186		29.15		75,186		24.65
Acquired with CommonWealth		—		—		120,155		8.05		—		—
Exercised		54,873		11.58		63,095		11.44		6,050		21.74
Forfeited		61		—		9,075		—		—		—
Outstanding, end of year		406,875	$	20.85		414,809	$	19.01		291,638	$	19.25
Exercisable at end of year		225,549	$	18.62		105,460	$	12.67		48,400	$	21.74
Weighted-average fair value of options granted during the year	$	6.79			$	7.05			$	6.65

      Additional information regarding stock options outstanding and exercisable at December 31, 2004 is provided in the following table:

									Weighted-
					Weighted-				Average
			Weighted-		Average		Number of		Exercise Price
	Number of		Average		Remaining		Options		of Options
	Options		Exercise		Contractual		Currently		Currently
Ranges of Exercise Prices ($)	Outstanding		Price		Life (Years)		Exercisable		Exercisable
4.75 —  7.059		618	$	5.38		1.00		618	$	5.38
7.664 —  9.519		41,624		8.90		1.00		41,624		8.90
13.936 — 19.802		144,918		16.41		3.78		94,104		17.05
21.736 — 29.145		219,715		26.08		6.34		89,203		24.91
		406,875	$	20.85		4.87		225,549	$	18.62

Note 12. Litigation, Commitments and Contingencies

      In the normal course of business, the Company is a defendant in various legal actions and asserted claims, most of which involve lending, collection and employment matters. While the Company and legal counsel are unable to assess the ultimate outcome of each of these matters with certainty, they are of the belief that the resolution of these actions, singly or in the aggregate, should not have a material adverse affect on the financial condition, results of operations or cash flows of the Company.

      The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. These instruments involve, to varying degrees, elements of credit and interest rate risk beyond the amount recognized on the balance sheet. The contractual amounts of those instruments reflect the extent of involvement the Company has in particular classes of financial instruments. The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit and standby letters of credit and financial guarantees written is represented by the contractual amount of those instruments. The Company uses the

74

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

      Commitments to extend credit are agreements to lend to a customer as long as there is not a violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company, upon extension of credit is based on management’s credit evaluation of the counterparties. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, and income-producing commercial properties.

      Standby letters of credit and written financial guarantees are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. To the extent deemed necessary, collateral of varying types and amounts is held to secure customer performance under certain of those letters of credit outstanding.

      Financial instruments whose contract amounts represent credit risk at December 31, 2004 are commitments to extend credit (including availability of lines of credit) — $156.7 million, and standby letters of credit and financial guarantees written — $8.3 million.

      In September 2003, the Company issued, through FCBI Capital Trust, $15.0 million of trust preferred securities in a private placement. In connection with the issuance of the preferred securities, the Company has committed to irrevocably and unconditionally guarantee the following payments or distributions with respect to the preferred securities to the holders thereof to the extent that FCBI Capital Trust has not made such payments or distributions and has the funds therefore: (i) accrued and unpaid distributions, (ii) the redemption price, and (iii) upon a dissolution or termination of the trust, the lesser of the liquidation amount and all accrued and unpaid distributions and the amount of assets of the trust remaining available for distribution.

      Throughout 2004, the Company has been engaged in a state tax audit involving state income, franchise and sales tax in one of its state tax jurisdictions. While the Company has received early indications of the state tax department’s estimates of potential additional state income and franchise tax liabilities, the Company’s review of the potential assessments revealed a position which favors the Company and which, if sustained, could result in the Company receiving state income and franchise tax refunds. The Company and tax counsel continue to evaluate possible exposure under the state tax audit as well as the advancement of the referenced favorable tax position and believe that the Company has established appropriate provisions for state income and franchise taxes consistent with the uncertainty of the state tax audit and changes in the Company’s state tax filings.

      Pursuant to the August 2004 sale of UFM, the Bank agreed to indemnify the purchaser of UFM from various losses or claims arising from redemption of service release premiums (which expired as of January 31, 2005), certain defaults on loans sold through August 2005 and as to specific litigation and certain contracts, pursuant to indemnification agreements with national investors and the Department of Housing and Urban Development and as to certain employment related claims, if any, all as more specifically set forth in a Stock Purchase Agreement dated August 17, 2004. The Company estimates that its obligations under this agreement will not materially impact its financial statements.

Note 13. Regulatory Capital Requirements and Restrictions

      The primary source of funds for dividends paid by the Company is dividends received from FCBNA. Dividends paid by FCBNA are subject to restrictions by banking regulations. The most restrictive provision of the regulations requires approval by the Office of the Comptroller of the Currency if dividends declared in any

75

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

year exceed the year’s net income, as defined, plus retained net profit of the two preceding years. During 2005, subsidiary accumulated earnings available for distribution as dividends to the Company without prior approval are $36.1 million plus net income for the interim period through the date of dividend declaration.

      The Company and FCBNA are 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 the capital adequacy guidelines and the regulatory framework for prompt corrective action, which applies only to the Bank, the Bank must meet specific capital guidelines that involve quantitative measures of the entity’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The entity’s capital amounts and classifications 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 and FCBNA to maintain minimum amounts and ratios for total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined). As of December 31, 2004, the Company and banking subsidiary met all capital adequacy requirements to which they are subject. As of December 31, 2004 and 2003, the most recent notifications from the Federal Reserve Board categorized the Bank as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Bank must maintain minimum Total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table below. There are no conditions or events since those notifications that management believes have changed the institution’s category.

      At December 31, 2004, $15 million in trust preferred securities issued by FCBI Capital Trust were outstanding that are treated as Tier 1 capital for bank regulatory purposes.

	December 31, 2004
											To Be Well
						For Capital					Capitalized Under
						Adequacy					Prompt Corrective
	Actual					Purposes					Action Provisions
	Amount		Ratio			Amount		Ratio			Amount		Ratio
	(Amounts in thousands)
Total Capital to Risk-Weighted Assets
First Community Bancshares, Inc.	$	150,673		12.09	%	$	99,677		8.00	%	$	N/A		N/A
First Community Bank, N. A.		139,854		11.24	%		99,546		8.00	%		124,433		10.00	%
Tier 1 Capital to Risk-Weighted Assets
First Community Bancshares, Inc.	$	134,562		10.80	%	$	49,839		4.00	%	$	N/A		N/A
First Community Bank, N. A.		124,290		9.99	%		49,773		4.00	%		74,660		6.00	%
Tier 1 Capital to Average Assets (Leverage)
First Community Bancshares, Inc.	$	134,562		7.62	%	$	70,630		4.00	%	$	N/A		N/A
First Community Bank, N. A.		124,290		7.06	%		70,386		4.00	%		87,982		5.00	%

76

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

	December 31, 2003
											To Be Well
						For Capital					Capitalized Under
						Adequacy					Prompt Corrective
	Actual					Purposes					Action Provisions
	Amount		Ratio			Amount		Ratio			Amount		Ratio
	(Amounts in thousands)
Total Capital to Risk-Weighted Assets
First Community Bancshares, Inc.	$	158,386		14.55	%	$	87,102		8.00	%	$	N/A		N/A
First Community Bank, N. A.		148,275		13.67	%		86,792		8.00	%		108,490		10.00	%
Tier 1 Capital to Risk-Weighted Assets
First Community Bancshares, Inc.	$	144,331		13.26	%	$	43,551		4.00	%	$	N/A		N/A
First Community Bank, N. A.		134,694		12.42	%		43,396		4.00	%		65,094		6.00	%
Tier 1 Capital to Average Assets (Leverage)
First Community Bancshares, Inc.	$	144,331		8.83	%	$	65,388		4.00	%	$	N/A		N/A
First Community Bank, N. A.		134,694		8.27	%		65,131		4.00	%		81,414		5.00	%

      The tangible common equity ratio excludes goodwill and other intangible assets from both the numerator and denominator.

      Tier 1 capital consists of total equity plus qualifying capital securities and minority interests, less unrealized gains and losses accumulated in other comprehensive income, certain intangible assets, and adjustments related to the valuation of mortgage servicing assets and certain equity investments in non-financial companies (principal investments).

      Total risk-based capital is comprised of Tier 1 capital plus qualifying subordinated debt and allowance for loan losses and a portion of unrealized gains on certain equity securities.

      Both the Tier 1 and the total risk-based capital ratios are computed by dividing the respective capital amounts by risk-weighted assets, as defined.

      The leverage ratio reflects Tier 1 capital divided by average total assets for the period. Average assets used in the calculation exclude certain intangible and mortgage servicing assets.

Note 14. Other Operating Expenses

      Included in other operating expenses are certain costs, the total of which exceeds one percent of combined interest income and non-interest income. Following are such costs for the years indicated:

	Years Ended December 31,
	2004		2003		2002
	(Amounts in thousands)
Advertising and public relations	$	1,323	$	1,268	$	1,272
Telephone and data communications	$	1,561	$	1,208	$	1,070

Note 15. Leases

      The Company enters into land and building leases for the operation of banking and loan offices, operations centers and for the operation of automated teller machines. All such leases qualify as operating

77

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

leases. Following is a schedule by year of future minimum lease payments required under operating leases that have initial or remaining non-cancelable lease terms in excess of one year as of December 31, 2004:

		(Amounts in thousands)
Year ended December 31:
	2005	$	688
	2006		616
	2007		533
	2008		427
	2009		360
	Later Years		1,835
Total minimum payments required:		$	4,459

      Total lease expense for the years ended December 31, 2004, 2003 and 2002 was $692,000, $351,000 and $205,000, respectively.

Certain portions of the above-listed leases have been sublet to third parties for properties not currently being used by the Company. The impact of the future lease payments to be received and the non-cancelable subleases are as follows:

		(Amounts in thousands)
Year ended December 31:
	2005	$	17
	2006		19
	2007		19
	2008		19
	2009		19
	Later Years		354
Total minimum payments required:		$	447

Note 16. Fair Value of Financial Instruments

      Fair value information about financial instruments, whether or not recognized in the balance sheet, for which it is practical to estimate the value is based upon the characteristics of the instruments and relevant market information. Financial instruments include cash, evidence of ownership in an entity, or contracts that convey or impose on an entity that contractual right or obligation to either receive or deliver cash for another financial instrument. Fair value is the amount at which a financial instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation, and is best evidenced by a quoted market price if one exists.

      The following summary presents the methodologies and assumptions used to estimate the fair value of the Company’s financial instruments presented below. The information used to determine fair value is highly subjective and judgmental in nature and, therefore, the results may not be precise. Subjective factors include, among other things, estimates of cash flows, risk characteristics, credit quality, and interest rates, all of which are subject to change. Since the fair value is estimated as of the balance sheet date, the amounts that will actually be realized or paid upon settlement or maturity on these various instruments could be significantly different.

78

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

		December 31, 2004				December 31, 2003
		Carrying				Carrying
		Amount		Fair Value		Amount		Fair Value
		(Amounts in thousands)
Assets:
	Cash and cash equivalents	$	54,746	$	54,746	$	59,309	$	59,309
	Securities available for sale		388,678		388,678		444,194		444,194
	Securities held to maturity		34,221		35,610		38,020		40,060
	Loans held for sale		1,194		1,194		424		424
	Loans held for investment		1,222,417		1,225,691		1,011,567		1,067,854
	Interest receivable		8,554		8,554		8,327		8,327
	Assets — discontinued operations		—		—		17,811		17,854
Liabilities:
	Demand deposits		221,499		221,499		194,046		194,046
	Interest-bearing demand deposits		318,166		318,166		234,458		234,458
	Savings deposits		217,095		217,095		190,366		190,366
	Time deposits		602,304		597,965		606,666		605,168
	Federal funds purchased		32,500		32,500		—		—
	Securities sold under agreements to repurchase		109,857		109,857		97,651		97,651
	Interest, taxes and other obligations		14,313		14,313		11,897		11,897
	Other indebtedness		131,855		139,279		144,616		153,934
	Other indebtedness-discontinued operations		—		—		17,992		17,992

Financial Instruments with Book Value Equal to Fair Value

      The book values of cash and due from banks, federal funds sold and purchased, interest receivable, and interest, taxes and other liabilities are considered to be equal to fair value as a result of the short-term nature of these items.

Securities Available for Sale

      For securities available for sale, fair value is based on current market quotations, where available. If quoted market prices are not available, fair value has been based on the quoted price of similar instruments.

Securities Held to Maturity

      For investment securities, fair value has been based on current market quotations, where available. If quoted market prices are not available, fair value has been based on the quoted price of similar instruments.

Derivative Financial Instruments

      Derivative financial instruments are recorded at estimated fair value based upon current market pricing for similar instruments.

Loans

      The estimated value of loans held for investment is measured based upon discounted future cash flows and using the current rates for similar loans. Loans held for sale are recorded at lower of cost or estimated fair value. The fair value of loans held for sale is determined based upon the market sales price of similar loans.

79

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Deposits and Securities Sold Under Agreements to Repurchase

      Deposits without a stated maturity, including demand, interest-bearing demand, and savings accounts, are reported at their carrying value in accordance with FAS No. 107. No value has been assigned to the franchise value of these deposits. For other types of deposits with fixed maturities, fair value has been estimated by discounting future cash flows based on interest rates currently being offered on deposits with similar characteristics and maturities.

Other Indebtedness

      Fair value has been estimated based on interest rates currently available to the Company for borrowings with similar characteristics and maturities.

Commitments to Extend Credit, Standby Letters of Credit, and Financial Guarantees

      The amount of off-balance sheet commitments to extend credit, standby letters of credit, and financial guarantees is considered equal to fair value. Because of the uncertainty involved in attempting to assess the likelihood and timing of commitments being drawn upon, coupled with the lack of an established market and the wide diversity of fee structures, the Company does not believe it is meaningful to provide an estimate of fair value that differs from the given value of the commitment.

Note 17. Parent Company Financial Information

      Condensed financial information related to First Community Bancshares, Inc. as of December 31, 2004 and 2003, and for each of the years ended December 31, 2004, 2003 and 2002 is as follows:

Condensed Balance Sheets

		December 31,
		2004			2003
		(Amounts in thousands)
ASSETS
Cash		$	5,081		$	4,395
Investment in subsidiary — Continuing Operations			187,206			175,396
Investment in subsidiary — Discontinued Operations						4,380
Other assets			7,090			7,067
	Total assets	$	199,377		$	191,238
LIABILITIES
Other liabilities		$	680		$	739
Long-term debt			15,464			15,464
STOCKHOLDERS’ EQUITY
Common stock			11,472			11,442
Additional paid-in capital			108,263			108,128
Retained earnings			68,019			56,894
Treasury stock			(6,881	)		(6,407	)
Accumulated other comprehensive income			2,360			4,978
	Total stockholders’ equity		183,233			175,035
	Total liabilities and stockholders’ equity	$	199,377		$	191,238

80

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Condensed Statements of Income

	December 31,
	2004			2003			2002
	(Amounts in thousands, except per
	share data)
Cash dividends received from subsidiary bank	$	12,600		$	11,900		$	11,500
Other income		339			1,257			650
Operating expense		(1,361	)		(790	)		(759	)
		11,578			12,367			11,391
Income tax (expense)benefit		606			(5	)		311
Equity in undistributed earnings of subsidiary-continuing operations		10,180			14,357			12,528
Income from continuing operations	$	22,364		$	26,719		$	24,230
Equity in undistributed (loss) earnings of subsidiary-discontinued operations		—			(1,481	)		489
Net (loss) income from discontinued operations		—			(1,481	)		489
Net income	$	22,364		$	25,238		$	24,719
Basic earnings per share	$	1.99		$	2.27		$	2.26
Basic earnings per share continuing operations	$	2.32		$	2.41		$	2.22
Basic (loss) earnings per share discontinued operations	$	(0.33	)	$	(0.14	)	$	0.04
Diluted earnings per share	$	1.97		$	2.25		$	2.25
Diluted earnings per share continuing operations	$	2.29		$	2.39		$	2.21
Diluted (loss) earnings per share discontinued operations	$	(0.32	)	$	(0.14	)	$	0.04

81

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Condensed Statements of Cash Flows

		Years Ending December 31,
		2004			2003			2002
		(Amounts in thousands)
Cash flows from operating activities:
Net income		$	22,364		$	25,238		$	24,719
Adjustments to reconcile net income to net cash provided by operating activities:
	Equity in undistributed earnings of subsidiary-continuing operations		(10,180	)		(14,357	)		(13,017	)
	Equity in undistributed earnings of subsidiary-discontinued operations		—			1,481			—
	(Decrease) increase in other assets		527			849			(138	)
	Gain on sale of assets		(94	)		(999	)		(375	)
	Increase in other liabilities		93			87			1,169
	Other, net		3			—			185
Net cash provided by operating activities			12,713			12,299			12,543
Cash flows from investing activities:
Purchase of securities available for sale			(526	)		(323	)		(1,671	)
Payments for investments in and advances to shareholders			—			(15,000	)		—
Proceeds from sale of securities available for sale			430			1,845			1,954
Net cash (used in) provided by investing activities			(96	)		(13,478	)		283
Cash flows from financing activities:
Repayment of long-term debt			—			—			(100	)
Net Proceeds from debt related to the issuance of Trust Preferred Securities			—			14,560			—
Issuance of common stock			504			709			—
Acquisition of treasury stock			(1,196	)		(4,977	)		(2,491	)
Dividends paid			(11,239	)		(10,847	)		(9,926	)
Net cash (used in) provided by financing activities			11,931			(555	)		(12,517	)
Net (decrease) increase in cash and cash equivalents			686			(1,734	)		309
Cash and cash equivalents at beginning of year			4,395			6,129			5,820
Cash and cash equivalents at end of year		$	5,081		$	4,395		$	6,129

Note 18. Discontinued Operations

      On August 18, 2004, the Company sold its United First Mortgage, Inc. (“UFM”) subsidiary headquartered in Richmond, Virginia. The transaction resulted in the sale of 100% of the stock of UFM for cash consideration of approximately $250,000. The transaction produced an after-tax gain of approximately $387,000. This sale completed the Company’s exit from its mortgage banking operations.

      The business related to UFM is accounted for as discontinued operations in accordance with Financial Accounting Standard (“FAS”) 144 for all periods presented in this report. The results of UFM are presented as discontinued operations in a separate category on the income statement following results from continuing

82

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

operations. The results of discontinued operations for the years ended December 31, 2004, 2003 and 2002 are as follows:

	Years Ended December 31,
	2004			2003			2002
	(Amounts in thousands)
INTEREST INCOME:
Interest & fees on loans held for sale	$	681		$	2,367		$	3,584
Income on investments taxable		6			21			40
Interest on fed funds and time deposits		3			11			—
		690			2,399			3,624
INTEREST EXPENSE:
Interest on short term borrowings		505			1,975			2,706
Interest on other borrowings		2			2			3
		507			1,977			2,709
Net interest income		183			422			915
OTHER INCOME:
Gain (loss)on securities		13			—			(3	)
Mortgage banking income		943			7,165			9,435
		956			7,165			9,432
OTHER EXPENSES:
Salaries and benefits		2,990			6,115			6,083
Occupancy expense		229			436			467
Furniture and equipment expense		106			254			335
Other operating expense		3,560			2,956			2,664
		6,885			9,761			9,549
(Loss) income before income taxes		(5,746	)		(2,174	)		798
(2004 includes a $570,000 loss on the disposition of UFM)
Applicable income tax (benefit) expense		(2,090	)		(693	)		309
(2004 includes a tax benefit of $957,000 related to the disposition of UFM)
Net (loss) income from discontinued operations	$	(3,656	)	$	(1,481	)	$	489

83

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

      UFM assets and liabilities for the prior period are classified as discontinued in this report. The major asset and liability categories of discontinued operations for the prior period are presented as follows:

	December 31,		December 31,
	2004		2003
Assets
Cash and due from banks	$	—	$	2,243
Securities available for sale		—		297
Loans held for sale		—		17,728
Bank premises and equipment		—		205
Interest receivable		—		18
Other assets		—		496
Goodwill & other intangibles		—		1,385
Total Assets	$	—	$	22,372
Liabilities
Non-interest bearing deposits		—		81
Other liabilities		—		140
Borrowings		—		17,771
Total Liabilities		—		17,992
Stockholders’ Equity
Common stock		—		305
Additional paid-in capital		—		4,914
Retained earnings		—		(848	)
Accumulated other comprehensive income		—		9
Total Equity		—		4,380
Total Liabilities & Stockholders’ Equity	$	—	$	22,372

      During the fourth quarter of 2003, the Company performed its annual impairment test of goodwill, resulting in a charge off of approximately $400,000 of goodwill related to the mortgage banking subsidiary. Following the 2004 decision to sell the subsidiary, the remaining $1.4 million of goodwill was considered impaired and subsequently charged off. These charges are included in the “loss from discontinued operations” category on the consolidated income statement and as a reduction to “assets related to discontinued operations” on the balance sheet.

Note 19. Variable Interest Entities (VIE’s)

      The Company maintains ownership positions in various entities which it deems VIE’s as defined in FIN 46. The Company typically obtains variable interests in these types of entities at the inception of the transaction. These entities include certain Tax Credit Limited Partnerships (TCLP’s) and LLC’s which provide insurance brokerage, investment brokerage, title insurance agency and other financial and related services. Based on the Company’s analysis, it is non-primary beneficiary; accordingly, these entities do not meet the criteria for consolidation under FIN 46. The TCLP’s were purchased for the sole purpose of providing the Company with pass-through federal tax credits for low income housing and federal and state historic tax credits. The investments in the TCLP’s are limited partnerships in which the Company owns up to 99% of the limited partnership units, and are recorded at cost and are being amortized over ten years in accordance with the benefit period for the associated tax credits. The LLC’s are recorded and accounted for

84

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

principally on the cost method. Investments in these LLC’s range from 1.8% to 25%. The Company accounts for the 25% investment in Star Aviators based on a method that approximates the equity method of accounting. The carrying value of VIE’s at December 31, 2004 and 2003 was $3.3 million and $2.8 million, respectively and the Company’s maximum possible loss exposure was $3.7 million and $3.0 million, respectively in 2004 and 2003. Management does not believe losses resulting from its involvement with the entities discussed above will be material.

      The FCBI Capital Trust (the Trust) is a conduit entity for the issuance of subordinated debt instruments. The Trust is, by definition, a VIE. The Company owns 100% of the common stock of the Trust and guarantees various principal and interest payments by the Trust. At the inception of the Trust (September 2003), the Company consolidated the assets, liabilities and results of operations of the Trust. The subsequent issuance of FIN 46 R led to the deconsolidation of the Trust and the recording of the approximate $464,000 common investment in the Trust and the $15 million subordinated direct debt to the Trust. The deconsolidation did not have a material impact on the financial condition, results of operations or liquidity of the Company.

85

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

Note 20.     Supplemental Financial Data (Unaudited)

      Quarterly earnings for the years ended December 31, 2004, 2003 and 2002 are as follows:

First Community Bancshares, Inc.

Quarterly Earnings Summary

		2004
		March 31			June 30			Sept 30			Dec 31
		(Amounts in thousands, except per share data)
Interest income		$	22,229		$	24,356		$	24,649		$	24,902
Interest expense			6,245			6,729			6,948			7,031
Net interest income			15,984			17,627			17,701			17,871
Provision for loan losses			532			723			1,152			264
Net interest income after provision for loan losses			15,452			16,904			16,549			17,607
Other income			3,232			4,136			4,218			4,139
Securities gains			11			1,438			60			95
Other expenses			10,910			12,226			12,237			12,662
Income before income taxes			7,785			10,252			8,590			9,179
Income taxes			2,183			2,666			1,968			2,969
Net income from continuing operations			5,602			7,586			6,622			6,210
Loss from discontinued operations before income tax			(1,891	)		(2,374	)		(1,266	)		(215	)
Income tax benefit			(450	)		(502	)		(1,054	)		(84	)
Loss from discontinued operations			(1,441	)		(1,872	)		(212	)		(131	)
Net income		$	4,161		$	5,714		$	6,410		$	6,079
Per share: Basic earnings		$	0.37		$	0.51		$	0.57		$	0.54
	Basic earnings continuing	$	0.50		$	0.67		$	0.59		$	0.55
	Diluted earnings	$	0.37		$	0.50		$	0.57		$	0.54
	Diluted earnings continuing	$	0.49		$	0.67		$	0.58		$	0.55
	Dividends	$	0.25		$	0.25		$	0.25		$	0.25
Weighted average basic shares outstanding			11,245			11,229			11,232			11,248
Weighted average diluted shares outstanding			11,348			11,320			11,327			11,355

86

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — (Continued)

	2003
	March 31		June 30		Sept 30			Dec 31
	(Amounts in thousands, except per share data)
Interest income	$	21,898	$	22,152	$	23,337		$	23,254
Interest expense		6,842		6,632		6,569			6,354
Net interest income		15,056		15,520		16,768			16,900
Provision for loan losses		589		1,308		782			740
Net interest income after provision for loan losses		14,467		14,212		15,986			16,160
Other income		3,047		3,351		3,540			3,406
Securities gains		20		133		1,038			7
Other expenses		8,744		8,753		10,182			9,911
Income before income taxes		8,790		8,943		10,382			9,662
Income taxes		2,470		2,499		3,164			2,925
Net income from continuing operations		6,320		6,444		7,218			6,737
Income (loss) from discontinued operations before income tax		701		856		(1,621	)		(2,110	)
Income tax expense (benefit)		273		333		(632	)		(667	)
Income (loss) from discontinued operations		428		523		(989	)		(1,443	)
Net income	$	6,748	$	6,967	$	6,229		$	5,294
Per share: Basic earnings	$	0.62	$	0.63	$	0.55		$	0.47
Basic earnings continuing	$	0.58	$	0.59	$	0.64		$	0.60
Diluted earnings	$	0.62	$	0.63	$	0.55		$	0.46
Diluted earnings continuing	$	0.58	$	0.59	$	0.64		$	0.59
Dividends	$	0.24	$	0.24	$	0.25		$	0.25
Weighted average basic shares outstanding		10,857		10,970		11,262			11,244
Weighted average diluted shares outstanding		10,913		11,085		11,384			11,362

87

Report of Independent Registered Public Accounting Firm

On Consolidated Financial Statements

To the Audit Committee of the Board of Directors and the
  Shareholders of First Community Bancshares, Inc.

      We have audited the accompanying consolidated balance sheets of First Community Bancshares, Inc. and subsidiaries (the Company) as of December 31, 2004 and 2003, and the related consolidated statements of income, changes in stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2004. These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

      We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the 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 financial statements referred to above present fairly, in all material respects, the consolidated financial position of First Community Bancshares, Inc. and subsidiaries at December 31, 2004 and 2003, and the consolidated results of their operations and their cash flows for each of three years in the period ended December 31, 2004, in conformity with U.S. generally accepted accounting principles.

      We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of First Community Bancshares, Inc.’s internal control over financial reporting as of December 31, 2004, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 11, 2005, expressed an unqualified opinion thereon.

/s/ Ernst & Young LLP

   Charleston, West Virginia

     March 11, 2005

88

Management’s Report on Internal Control Over Financial Reporting

      Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f). Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework inInternal Control-Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on our evaluation under the framework inInternal Control-Integrated Framework, our management concluded that our internal control over financial reporting was effective as of December 31, 2004.

      Our management’s assessment of the effectiveness of our internal control over financial reporting as of December 31, 2004 has been audited by Ernst & Young, LLP, an independent registered public accounting firm, as stated in their report which is included herein.

      The report of Independent Registered Public Accounting Firm on Management’s Report on Internal Control over Financial Reporting appears hereafter in Item 8 of this form 10-K.

89

Report of Independent Registered Public Accounting Firm on Internal Control Over Financial Reporting

To the Audit Committee of the Board of Directors and the

  Shareholders of First Community Bancshares, Inc.

      We have audited management’s assessment, included in the accompanying Report on Management’s Assessment of Internal Control Over Financial Reporting, that First Community Bancshares, Inc. (the Company) maintained effective internal control over financial reporting as of December 31, 2004, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment about the effectiveness of internal control over financial reporting. Our responsibility is to express an opinion on management’s assessment and an opinion on the effectiveness of the company’s internal control over financial reporting based on our audit.

      We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, evaluating management’s assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

      A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

      Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

      In our opinion, management’s assessment that First Community Bancshares, Inc. maintained effective internal control over financial reporting as of December 31, 2004, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, First Community Bancshares, Inc. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2004, based on the COSO criteria.

      We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets as of December 31, 2004 and 2003, and the related consolidated statements of income, changes in stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2004, of First Community Bancshares, Inc. and our report dated March 11, 2005, expressed an unqualified opinion thereon.

/s/ Ernst & Young LLP

   Charleston, West Virginia

     March 11, 2005

90

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

      Not applicable.

Item 9A. Controls and Procedures

      As of the end of the period covered by this report, the Company carried out an evaluation, under the supervision and with the participation of the Company’s management, including the Company’s Chief Executive Officer along with the Company’s Chief Financial Officer, of the effectiveness of the design and operation of the Company’s disclosure controls and procedures pursuant to the Securities Exchange Act of 1934 (“Exchange Act”) Rule 13a-15(b). Based upon that evaluation, the Company’s Chief Executive Officer along with the Company’s Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective in timely alerting them to material information relating to the Company (including its consolidated subsidiaries) required to be included in the Company’s periodic SEC filings. There have not been any changes in the Company’s internal controls over financial reporting during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect the Company’s internal controls over financial reporting.

      Disclosure controls and procedures are Company controls and other procedures that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

      Our management’s Report on Internal Control Over Financial Reporting and the Report of Independent Registered Public Accounting Firm on Management’s Report on Internal Control over Financial Reporting are each hereby incorporated by reference from Item 8 of this form 10-K.

Item 9B.     Other Information

      Not applicable.

91

PART III

Item 10. Directors and Executive Officers of the Registrant

      The required information concerning directors has been omitted in accordance with General Instruction G. Such information regarding directors appears on pages 3, 4, and 5 of the Proxy Statement relating to the 2005 Annual Meeting of Stockholders and is incorporated herein by reference.

      A portion of the information relating to compliance with Section 16(a) of the Exchange Act has been omitted in accordance with General Instruction G. Such information appears on page 7 of the Proxy Statement relating to the 2005 Annual Meeting of Stockholders and is incorporated herein by reference.

      The Company has adopted a Code of Ethics that applies to its principal executive officer, principal financial officer, principal accounting officer or controller or persons performing similar functions. A copy of the Company’s Code of Ethics is available on the Company’s website at http:/www.fcbinc.com. Since its adoption, there have been no amendments to or waivers of the code of ethics related to any of the above officers.

      A portion of the information relating to Audit Committee Financial Expert has been omitted in accordance with General Instruction G. Such information appears on page 6 of the Proxy Statement relating to the 2005 Annual Meeting of Stockholders and is incorporated herein by reference.

92

BOARD OF DIRECTORS, FIRST COMMUNITY BANCSHARES, INC.

Harold V. Groome, Jr.

Chairman, Groome Transportation, Inc.; Chairman

Groome Transportation of Georgia, Inc.

Allen T. Hamner

Professor of Chemistry, West Virginia Wesleyan

College; Member Executive Committee, Audit

Committee and Member Nominating Committee

B. W. Harvey

Retired — Former President, Highlands Real Estate

Management, Inc.; Member Executive Committee

and Audit Committee; Member Nominating Committee

I. Norris Kantor

Of Counsel, Katz, Kantor & Perkins,

Attorneys-at-Law

John M. Mendez

President and Chief Executive Officer, First

Community Bancshares, Inc.; Executive Vice

President, First Community Bank, N. A.; Member

Executive Committee

A. A. Modena

Past Executive Vice President and Secretary, First

Community Bancshares, Inc.; Past President & Chief

Executive Officer, The Flat Top National Bank of

Bluefield; Member Executive Committee; Chairman,

Nominating Committee

Robert E. Perkinson, Jr.

Past Vice President-Operations, MAPCO Coal, Inc. -

Virginia Region; Chairman, Audit Committee

William P. Stafford

President, Princeton Machinery Service, Inc.;

Chairman, First Community Bancshares, Inc.;

Chairman, Executive Committee

William P. Stafford, II

Attorney-at-Law, Brewster, Morhous, Cameron,

Mullins, Caruth, Moore, Kersey & Stafford, PLLC;

Member Executive Committee

OFFICERS, FIRST COMMUNITY BANCSHARES, INC.

John M. Mendez

President and Chief Executive Officer

Robert L. Schumacher

Chief Financial Officer

Robert L. Buzzo

Vice President and Secretary

E. Stephen Lilly

Chief Operating Officer

93

BOARD OF DIRECTORS, FIRST COMMUNITY BANK, N. A.

Dr. James P. Bailey

Retired Veterinarian, Veterinary Associates, Inc.

Chairman Emeritus, First Community Bank, N. A.

W. C. Blankenship, Jr.

Agent, State Farm Insurance

D. L. Bowling, Jr.

President, True Energy, Inc.

Juanita G. Bryan

Homemaker

Robert L. Buzzo

Vice President and Secretary, First Community

Bancshares, Inc.

President, First Community Bank, N. A.

Sam Clark

Agent, State Farm Insurance

Owner, Country Junction Company, Inc.

C. William Davis

Attorney-at-Law, Richardson & Davis

Harold V. Groome, Jr.

Chairman, Groome Transportation, Inc.; Chairman,

Groome Transportation of Georgia, Inc.

Franklin P. Hall

Businessman; Senior Partner, Hall & Family

Law Firm

Allen T. Hamner, Ph.D.

Professor of Chemistry, West Virginia

Wesleyan College

B. W. Harvey

Retired — Former President, Highlands Real Estate

Management, Inc.; Chairman, First Community Bank, N. A.

I. Norris Kantor

Partner, Katz, Kantor & Perkins, Attorneys-at-Law

John M. Mendez

President and Chief Executive Officer, First

Community Bancshares, Inc.; Executive Vice

President, First Community Bank, N. A.

A. A. Modena

Past Executive Vice President and Secretary, First

Community Bancshares, Inc.; Past President and

Chief Executive Officer, The Flat Top National Bank

of Bluefield

Robert E. Perkinson, Jr.

Past Vice President-Operations, MAPCO Coal,

Inc. — Virginia Region

94

Clyde B. Ratliff

President, Gasco Drilling, Inc.

Richard G. Rundle

Attorney-at-Law, Rundle and Rundle, LC

William P. Stafford

President, Princeton Machinery Service, Inc.

William P. Stafford, II

Attorney at Law, Brewster, Morhous, Cameron,

Mullins, Caruth, Moore, Kersey & Stafford, PLLC

Frank C. Tinder

President, Tinder Enterprises, Inc. and Tinco

Leasing Corporation

Dale F. Woody

President, Woody Lumber Company

Item 11. Executive Compensation

      The required information concerning management remuneration has been omitted in accordance with General Instruction G. Such information appearing on pages 9, 10 and 12 through 15 of the Proxy Statement relating to the 2005 Annual Meeting of Stockholders is incorporated herein by reference.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

      The required information concerning security ownership of certain beneficial owners and management has been omitted in accordance with General Instruction G. Such information appearing on pages 8 and 9 of the Proxy Statement relating to the 2005 Annual Meeting of Stockholders is incorporated herein by reference.

      The following table presents information for all equity compensation plans with individual compensation arrangements (whether with employees or non-employees such as directors), in effect as of December 31, 2004.

						Number of Securities
		Number of		Weighted-		Remaining Available
		Securities to be		Average Exercise		for Future Issuance
		Issued Upon		Price of		Under Equity
		Exercise of		Outstanding		Compensation Plans
		Outstanding		Options,		(Excluding Securities
		Options, Warrants		Warrants and		Reflected in
Plan Category		and Rights (a)		Rights(b)		Column(a))(c)
Equity compensation plans approved by security holders			47,000	$	26.24		153,000
Equity compensation plans not approved by security holders			359,875	$	20.15		77,851
	Total		406,875				230,851

Item 13. Certain Relationships and Related Transactions

      The required information concerning certain relationships and related transactions has been omitted in accordance with General Instruction G. Such information appears on page 7 in the Proxy Statement relating to the 2005 Annual Meeting of Stockholders and is incorporated herein by reference.

95

Item 14. Principal Accountant Fees and Services

      The required information concerning principal accountant fees and services has been omitted in accordance with General Instruction G. Such information appears on page 19 in the Proxy Statement relating to the 2005 Annual Meeting of Stockholders is incorporated herein by reference.

PART IV

Item 15. Exhibits and Financial Statement Schedules

      (a)(1)Financial Statements

      The Consolidated Financial Statements of First Community Bancshares, Inc. and subsidiaries together with the Independent Registered Public Accounting Firm’s Report dated March 11, 2005 are incorporated by reference to Item 8 hereof.

      (2) Financial Statement Schedules

      All applicable financial statement schedules required by Regulation S-X are included in the Notes to the 2004 Consolidated Financial Statements and are incorporated by reference to Item 8 herein.

      (c) Exhibits

Exhibit No.				Exhibit
	2	.1	—	Agreement and Plan of Merger dated as of January 27, 2003, and amended as of February 25, 2003, among First Community Bancshares, Inc., First Community Bank, National Association, and The CommonWealth Bank.(1)
	3(i)		—	Articles of Incorporation of First Community Bancshares, Inc., as amended.(2)
	3(ii)		—	Bylaws of First Community Bancshares, Inc., as amended.(2)
	4	.1	—	Specimen stock certificate of First Community Bancshares, Inc.(7)
	4	.2	—	Indenture Agreement dated September 25, 2003.
	4	.3	—	Amended and Restated Declaration of Trust of FCBI Capital Trust dated September 25, 2003.
	4	.4	—	Preferred Securities Guarantee Agreement dated September 25, 2003.
	10	.1	—	First Community Bancshares, Inc. 1999 Stock Option Plan.(2)(3)
	10	.2	—	First Community Bancshares, Inc. 2001 Non-Qualified Directors Stock Option Plan.(4)
	10	.3	—	Employment Agreement dated January 1, 2000 and amended October 17, 2000, between First Community Bancshares, Inc. and John M. Mendez.(2)(5)
	10	.4	—	First Community Bancshares, Inc. 2000 Executive Retention Plan.(3)
	10	.5	—	First Community Bancshares, Inc. Split Dollar Plan and Agreement.(3)
	10	.6	—	First Community Bancshares, Inc. 2001 Directors Supplemental Retirement Plan.(2)
	10	.6.1	—	First Community Bancshares, Inc. 2001 Directors Supplemental Retirement Plan Second Amendment (B. W. Harvey, Sr. — October 19, 2004).(13)
	10	.7	—	First Community Bancshares, Inc. Wrap Plan.(7)
	10	.8	—	Employment Agreement between First Community Bancshares, Inc. and J. E. Causey Davis.(8)
	10	.9	—	Agreement and Plan of Merger dated as of December 31, 2003 among First Community Bancshares, Inc., First Community Bank, National Association, and PBC Bancorp.(9)
	10	.10	—	Form of Indemnification Agreement between First Community Bancshares, its Directors and Certain Executive Officers.(10)
	10	.11	—	Form of Indemnification Agreement between First Community Bank, N. A, its Directors and Certain Executive Officers.(10)
	10	.12	—	First Community Bancshares, Inc. 2004 Omnibus Stock Option Plan.(11)
	11	.0	—	Statement regarding computation of earnings per share.(6)
	12	.1*	—	Computation of Ratios.

96

Exhibit No.				Exhibit
	13	.0	—	The Annual Report of Security Holders is hereby incorporated by reference to Item 8.
��	14	.1	—	Code of Ethics.(12)
	21	.1	—	Subsidiaries of Registrant-Reference is made to “Item 1. Business” for the required information.
	23	.1*	—	Consent of Independent Registered Public Accounting Firm.
	31	.1*	—	Rule 13a-14(a)/a5d-14(a) Certification of Chief Executive Officer
	31	.2*	—	Rule 13a-14(a)/a5d-14(a) Certification of Chief Financial Officer
	32*		—	Certification of Chief Executive Officer and Chief Financial Officer Section 1350.

     *  Furnished herewith.

(1)	Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Form 8-K filed with the Commission on January 28, 2003 and February 26, 2003.
(2)	Incorporated by reference from the Quarterly Report on Form 10-Q for the period ended June 30, 2002 filed on August 14, 2002.
(3)	Incorporated by reference from the Annual Report on Form 10-K for the period ended December 31, 1999 filed on March 30, 2000 as amended April 13, 2000.
(4)	The options agreements entered into pursuant to the 1999 Stock Option Plan and the 2001 Non-Qualified Directors Stock Option Plan are incorporated by reference from the Quarterly Report on Form 10-Q for the period ended June 30, 2002 filed on August 14, 2002.
(5)	First Community Bancshares, Inc. has entered into substantially identical agreements with Messrs. Buzzo and Lilly, with the only differences being with respect to titles, salary and the use of a vehicle.
(6)	Incorporated by reference from Footnote 1 of the Notes to Consolidated Financial Statements included herein.
(7)	Incorporated by reference from the Annual Report on Form 10-K for the period ended December 31, 2002 filed on March 25, 2003 as amended on March 31, 2003.
(8)	Incorporated by reference from S-4 Registration Statement filed on March 28, 2003.
(9)	Incorporated by reference to the corresponding exhibit previously filed as an exhibit to the Form 8-K filed with the Commission on December 31, 2003.

(10)	Form of indemnification agreement entered into by the Corporation and by First Community Bank N. A. with their respective directors and certain officers of each including, for the registrant and Bank: John M. Mendez, Robert L. Schumacher, Robert L. Buzzo, Kenneth P. Mulkey, E. Stephen Lilly and at the Bank level: Samuel L. Elmore.
(11)	Incorporated by reference from the 2004 First Community Bancshares, Inc. Definitive Proxy filed on March 19, 2004.
(12)	Incorporated by reference from the Annual Report of Form 10-K for the period ended December 31, 2003 filed on March 15, 2004.
(13)	Amendments in substantially similar form were executed for Directors Clark, Kantor, Hamner, Modena, Perkinson, Stafford and Stafford II but are not filed herewith.

97

SIGNATURES

      Pursuant to the requirements of Section 13 or 15(d) 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.

By  /s/ John M. Mendez

John M. Mendez

President and Chief Executive Officer

      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.

By  /s/ Robert L. Schumacher

Robert L. Schumacher

Principal Accounting Officer

Signature	Title	Date
/s/ Harold V. Groome, Jr. (Harold V. Groome, Jr.)	Director	3/8/05
/s/ Allen T. Hamner (Allen T. Hamner)	Director	3/5/05
/s/ B. W. Harvey (B. W. Harvey)	Director	3/7/05
/s/ I. Norris Kantor (I. Norris Kantor)	Director	3/7/05
/s/ John M. Mendez (John M. Mendez)	President, Chief Executive Officer and Director (Principal Executive Officer)	3/7/05
/s/ A. A. Modena (A. A. Modena)	Director	3/7/05
/s/ Robert E. Perkinson, Jr. (Robert E. Perkinson, Jr.)	Director	3/14/05
/s/ William P. Stafford (William P. Stafford)	Chairman of the Board of Directors	3/7/05
/s/ William P. Stafford, II (William P. Stafford, II)	Director	3/7/05

98