THE FIRST BANCSHARES, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
($ amounts in thousands) (Unaudited)
June 30, December 31,
ASSETS 2004 2003
-------- --------
Cash and due from banks $ 4,555 $ 5,046
Interest-bearing deposits with banks 625 702
Federal funds sold 1,489 117
-------- --------
Total cash and cash equivalents 6,669 5,865
Securities held-to-maturity, at amortized cost 15 15
Securities available-for-sale, at fair value 21,609 31,281
Loans held for sale 3,193 1,562
Loans 137,590 113,680
Allowance for loan losses (1,356) (1,166)
-------- --------
LOANS, NET 136,234 112,514
Premises and equipment 8,706 8,365
Accrued income receivable 956 822
Cash surrender value 3,249 3,170
Other assets 1,005 1,347
-------- --------
$181,636 $164,941
======== ========
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Deposits:
Noninterest-bearing $ 24,635 $ 19,995
Time, $100,000 or more 27,187 27,558
Interest-bearing 78,435 74,145
-------- --------
TOTAL DEPOSITS 130,257 121,698
Interest payable 160 168
Borrowed funds 27,646 19,986
Subordinated debentures 7,217 7,217
Other liabilities 328 221
-------- --------
TOTAL LIABILITIES 165,608 149,290
SHAREHOLDERS' EQUITY:
Common stock, $1 par value. Authorized
10,000,000 shares; 1,191,659 issued
at June 30, 2004 and December 31, 2003. 1,192 1,192
Preferred stock, par value $1 per share,
10,000,000 shares authorized; no shares
issued or outstanding - -
Additional paid-in capital 12,949 12,949
Retained earnings 2,405 1,951
Accumulated other comprehensive income (loss) (54) 23
Treasury stock, at cost, 26,494 shares
at June 30, 2004 and December 31, 2003 (464) (464)
-------- --------
TOTAL SHAREHOLDERS' EQUITY 16,028 15,651
-------- --------
$181,636 $164,941
======== ========
THE FIRST BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
($ amounts in thousands except earnings per share)
(Unaudited) (Unaudited)
Three Months Ended Six Months Ended
June 30, June 30,
------------------- -------------------
2004 2003 2004 2003
-------- -------- -------- --------
INTEREST INCOME:
Loans, including fees $ 2,427 $ 2,517 $ 4,678 $4,949
Securities:
Taxable 140 133 318 292
Tax exempt 35 24 61 49
Federal funds sold 6 10 10 22
Other 3 20 28 41
-------- -------- -------- --------
TOTAL INTEREST INCOME 2,611 2,704 5,095 5,353
INTEREST EXPENSE:
Deposits 459 601 927 1,198
Other borrowings 277 219 535 443
-------- ------- -------- --------
TOTAL INTEREST EXPENSE 736 820 1,462 1,641
-------- ------- -------- --------
NET INTEREST INCOME 1,875 1,884 3,633 3,712
PROVISION FOR LOAN LOSSES 154 125 288 211
-------- -------- -------- --------
NET INTEREST INCOME
AFTER PROVISION
FOR LOAN LOSSES 1,721 1,759 3,345 3,501
NONINTEREST INCOME:
Service charges on deposit
accounts 377 345 725 673
Other service charges,
commissions and fees 110 103 183 203
Gain on sale of properties - - 152 -
-------- -------- -------- --------
TOTAL NONINTEREST INCOME 487 448 1,060 876
-------- -------- -------- --------
NONINTEREST EXPENSES:
Salaries and employee
benefits 979 992 1,930 1,975
Occupancy and equipment
expense 282 306 568 593
Other operating expenses 481 540 953 967
-------- -------- ------- --------
TOTAL NONINTEREST EXPENSES 1,742 1,838 3,451 3,535
-------- -------- ------- --------
INCOME BEFORE INCOME TAXES 466 369 954 842
INCOME TAXES 164 124 325 282
-------- -------- ------- --------
NET INCOME $ 302 $ 245 $ 629 $ 560
======== ======== ======= ========
EARNINGS PER SHARE -
BASIC $ .26 $ .21 $ .54 $ .48
EARNINGS PER SHARE -
ASSUMING DILUTION .25 $ .20 $ .53 $ .46
DIVIDENDS PER SHARE $ - $ - $ .15 $ .10