secQ32000 FORM 10-Q QUARTERLY REPORT SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-Q QUARTERLY REPORT UNDER SECTION 10 OF THE SECURITIES EXCHANGE ACT OF 1934 For the Quarter Ended March 31, 2000 Commission file number 0-17077 PENNS WOODS BANCORP, INC. Incorporated in Pennsylvania Main Office 115 South Main Street Jersey Shore, Pennsylvania, 17740 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 Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES [ X ] NO[ ] On March 31, 2000 were were 3,125,384 shares of the Registrant's common stock outstanding. PART I FINANCIAL STATEMENTS PENNS WOODS BANCORP, INC. CONSOLIDATED BALANCE SHEET AT DATES INDICATED March 31, December 31, 2000 1999 -------------------------------- (IN THOUSANDS) ASSETS: Cash and due from banks $12,888 $12,474 Investment securities available for sale 110,181 113,305 Investment securities held to maturity 3,000 3,014 Loans, net of unearned discount 234,537 233,823 Allowance for loan and lease losses (2,865) (2,823) Loans, net 231,672 231,000 Bank premises and equipment, net 4,853 4,888 Accrued interest receivable 2,106 2,283 Foreclosed assets held for sale 98 67 Other assets 7,595 6,711 -------------------------------- TOTAL ASSETS $372,393 $373,742 ================================ LIABILITIES: Demand deposits $44,541 $43,045 Interest-bearing demand deposits 49,261 44,671 Savings deposits 48,103 46,282 Time deposits 124,279 121,575 -------------------------------- Total deposits $266,184 $255,573 Short-term borrowings 29,360 41,641 Other borrowings 27,278 27,278 Accrued interest payable 1,119 1,123 Other liabilities 2,538 2,042 -------------------------------- Total liabilities $326,479 $327,657 -------------------------------- SHAREHOLDERS' EQUITY: Common stock, par value $10; 10,000,000 shares authorized and 3,130,344 and 3,128,332 shares issued $31,303 $31,283 Additional paid-in capital 18,204 18,165 Retained earnings 661 (166) Accumulated other comprehensive loss (3,984) (2,927) Less: Treasury stock at cost, 4,960 and 4,960 (270) (270) -------------------------------- Total shareholders' equity $45,914 $46,085 -------------------------------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $372,393 $373,742 ================================ PENNS WOODS BANCORP, INC. CONSOLIDATED STATEMENT OF INCOME FOR THE PERIODS INDICATED THREE MONTHS THREE MONTHS QUARTER QUARTER ENDED ENDED ENDED ENDED March 31, 2000 March 31, 1999 March 31, 2000 March 31, 1999 ----------------------------------------------------------------- (IN THOUSANDS EXCEPT PER SHARE DATA) INTEREST INCOME: Interest and fees on loans $5,139 $4,826 $5,139 $4,826 Interest and dividends on investments: ----------------------------------------------------------------- Taxable interest 998 827 998 827 Nontaxable interest 456 376 456 376 Dividends 226 185 226 185 ----------------------------------------------------------------- Total interest and dividends on investments 1,680 1,388 1,680 1,388 ----------------------------------------------------------------- Total interest income 6,819 6,214 6,819 6,214 ----------------------------------------------------------------- INTEREST EXPENSE: Interest on deposits 2,109 2,020 2,109 2,020 Interest on short-term borrowings 477 154 477 154 Interest on other borrowings 345 350 345 350 ----------------------------------------------------------------- Total interest expense 2,931 2,524 2,931 2,524 ----------------------------------------------------------------- Net interest income 3,888 3,690 3,888 3,690 Provision for loan losses 78 78 78 78 ----------------------------------------------------------------- Net interest income after provision for loan losses 3,810 3,612 3,810 3,612 ----------------------------------------------------------------- OTHER OPERATING INCOME: Service charges 374 310 374 310 Securities gains 161 185 161 185 Other income 38 67 38 67 ---------------------------------------------------------------- Total other operating income 573 562 573 562 ----------------------------------------------------------------- OTHER OPERATING EXPENSES: Salaries and employee benefits 1,215 1,138 1,215 1,138 Occupancy expense, net 205 158 205 158 Furniture and equipment expense 206 163 206 163 Other expenses 745 809 745 809 ----------------------------------------------------------------- Total other operating expenses 2,371 2,268 2,371 2,268 ----------------------------------------------------------------- INCOME BEFORE TAXES 2,012 1,906 2,012 1,906 INCOME TAX PROVISION 466 431 466 431 ----------------------------------------------------------------- NET INCOME 1,546 1,475 1,546 1,475 ================================================================= EARNINGS PER SHARE - BASIC 0.49 0.47 0.49 0.47 ================================================================= EARNINGS PER SHARE - DILUTED 0.49 0.47 0.49 0.47 ================================================================= BASIC WEIGHTED AVERAGE SHARES OUTSTANDING 3,124,697 3,120,884 3,124,697 3,120,884 ================================================================= DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING 3,124,697 3,132,055 3,124,697 3,132,055 ================================================================= **Weighted average shares used for computation of net income per share reflect the issuance of a 10% stock dividend on June 8, 1999. PENNS WOODS BANCORP, INC. CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY FOR THE THREE MONTHS ENDED MARCH 31,2000 (IN THOUSANDS EXCEPT SHARE DATA) ACCUMULATED COMMON ADDITIONAL OTHER TOTAL STOCK PAID-IN RETAINED COMPREHENSIVE TREASURY SHAREHOLDERS' SHARES AMOUNT CAPITAL EARNINGS LOSS STOCK EQUITY ---------------------------------------------------------------------------------------- Balance, December 31, 1999 3,128,332 $31,283 $18,165 ($166) ($2,927) ($270) $46,085 Net income for the three months ended March 31, 2000 1,546 1,546 Dividends declared, $0.23 (719) (719) Stock options exercised 2,012 20 39 59 Net change in unrealized loss on investments available for sale (1,057) (1,057) ------------------------------------------------------------------------------------- Balance, March 31, 2000 3,130,344 $31,303 $18,204 $661 ($3,984) ($270) $45,914 ===================================================================================== PENNS WOODS BANCORP, INC. CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE QUARTERS ENDED MARCH 31, 2000 AND MARCH 31, 1999 MARCH 31, MARCH 31, 2000 1999 --------------------------------- (IN THOUSANDS) CASH FLOWS FROM OPERATING ACTIVITIES: Net Income $1,546 $1,475 Adjustments to reconcile net income to net cash provided by operating activities Depreciation 158 107 Provision for loan losses 78 78 Accretion and amortization of investment security discounts and premiums (121) (13) Securities gains, net (161) (185) Gain on sale of foreclosed assets - (3) Increase in all other assets (158) (230) Increase all other liabilities 495 361 --------------------------------- Net cash provided by operating activities 1,837 1,590 --------------------------------- CASH FLOWS FROM INVESTING ACTIVITIES: Purchase of securities available for sale (21,065) (19,852) Proceeds from sales of securities available for sale 20,883 10,994 Proceeds from calls and maturities of securities available for 2,000 - Purchase of securities held to maturity - (25) Proceeds from calls and maturities of securities held to maturity - 1,025 Net increase in loans (805) (952) Proceeds from the sale of foreclosed assets 24 43 Acquisition of bank premises and equipment (123) (255) --------------------------------- Net cash (used in) provided by investing activities 914 (9,022) --------------------------------- CASH FLOWS FROM FINANCING ACTIVITIES: Net increase in interest-bearing deposits 9,115 1,787 Net increase (decrease) in noninterest-bearing deposits 1,496 (4,339) Net increase (decrease) in short-term borrowings (12,281) 4,944 Proceeds from long-term borrowings - 5,004 Dividends paid (719) (567) Stock options exercised 52 - --------------------------------- Net cash (used in) provided by financing activities (2,337) 6,829 --------------------------------- NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS 414 (603) CASH AND CASH EQUIVALENTS, BEGINNING 12,474 12,297 --------------------------------- CASH AND CASH EQUIVALENTS, ENDING $12,888 $11,694 ================================= [FN] PENNS WOODS BANCORP, INC. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS NOTE 1. Basis of Presentation The interim financial statements are unaudited but, in the opinion of management, reflect all adjustments necessary for the fair presentation of results for such periods. All of those adjustments are of a normal, recurring nature. The results of operations for any interim period are not necessarily indicative of results for the full year. These financial statements should be read in conjunction with financial statements and notes thereto contained in the Company's annual report for the year ended December 31, 1999. NOTE 2. Comprehensive Income The components of other comprehensive income and related tax effects are as follows: MARCH 31, MARCH 31, 2000 1999 --------------------------------- (IN THOUSANDS) Change in net unrealized (loss) on securities available for sale, net of tax benefit of $490 for 2000 and $537 for 1999 (951) (1,043) --------------------------------- Less: Reclassification adjustment for realized gains included in net income, net of taxes of $55 for 2000 an 106 122 --------------------------------- Net unrealized losses net of tax ($1,057) ($1,165) ================================= </FN> EARNINGS SUMMARY Interest Income For the three months ended March 31, 2000, total interest income increased by $605,000 or 9.74% compared to the same period in 1999. This increase is due to an increase of $313,000 in interest and fees on loans and an increase in total interest and dividends on investments of $292,000. The increase in interest and fees on loans of $313,000 was primarily due to the effect of the 50 basis point increase in prime rate during the first quarter . Interest and dividends on investments increased due to the net effect of a $171,000 increase in taxable interest, an $80,000 increase in nontaxable interest and an increase in dividend income of $41,000. Interest Expense For the three months ended March 31, 2000 total interest expense increased $407,000 or 16.13% over the same period in 1999. The overall increase in interest expense is the result of an $89,000 increase in interest paid on deposits, mainly due to volume; a $323,000 increase in interest expense paid on short-term borrowings, significantly due to the increase of overnight FHLB borrowings during the first quarter of 2000 compared to the first quarter of 1999; and a slight decrease of $5,000 in interest paid on other borrowings, due to a $500,000 FHLB loan that was paid off during the fourth quarter of 1999. Provision for Loan Losses The provision for loan losses totaled $78,000 for the three months ended March 31, 2000. The provision for the same period in 1999 also totaled $78,000. As of the first quarter of 2000, charge offs exceeded recoveries by $36,000 compared to the first quarter of 1999 when charge offs exceeded recoveries by $28,000. Senior Management utilizes several different methods to determine the adequacy of the loan loss allowance and to establish quarterly provisions. Among these methods is the analysis of the most recent five year average loss history, the coverage of non-performing loans provided by the allowance, an estimate of potential loss in homogeneous pools of loans and the internal credit rating assigned to watch and problem loans. In addition to the preceding, senior management also reviews macro portfolio risks such as the absence of concentrations, absence of foreign credit exposure and growth objectives in fine tuning the allowance and provisions. The ratio of non-accruing loans and those accruing but delinquent more than 90 days (collectively called "non-performing" loans) to the allowance for loan losses stood at .30 times at March 31, 2000 a decrease in coverage from the .19 times at December 31, 1999. The overall increase in non-performing loans totaled $341,000. Non- performing loans secured by real estate accounted for $373,000 of the overall increase whereas non-performing commercial and agricultural loans and installment loans declined $24,000 and $8,000, respectively. Based upon this analysis as well as as well as the others noted above, senior management has concluded that the allowance for loan losses is adequate. Other Operating Income Other operating income for the three months ended March 31, 2000 increased $11,000. This decrease is due to the net effect of an increase in service charges collected of $64,000, a decrease in securities gains realized of $24,000 and a decrease in other income of $29,000. The increase in service charges was mainly a result of an increase in service charges collected on deposit accounts. Volume as well as fee increases for overdraft and stop payment services, effective December 1, 1999, effected the amount of service charges on deposit accounts. In addition, there was an increase in charges collected during the first quarter of 2000 when compared to the first quarter of 1999 due to a service charge relating to ATM usage that was put into effect in late March, 1999. Realized gains were on sales of bonds that were sold in effort to better match the Bank's rate-sensitive assets and rate-sensitive liabilities given the current economic conditions. In addition, gains were realized on partial sales of equity securities that have been in the portfolio long-term that had reached what management had determined to be their maximum potential. Other Operating Expense For the three months ended March 31, 2000 total other operating expenses increased $103,000 over the same period in 1999. Employee salaries and benefits increased $77,000 as a result of normal increases in salary levels. Occupancy expense increased $47,000 and furniture and equipment expense increased $43,000. The increase in occupancy expense can be attributed to an increases in rental and depreciation expenses related to the opening of the full-service branch office in Zion, Pennsylvania, on May 8, 1999 in addition to an overall increase in maintenance and repairs expense. The $43,000 increase in furniture and equipment expense can be attributed mainly to the impelmentation of Internet and Telephone Banking. General maintenance and depreciation expenses also contributed to the increase. Expenses included under the other expenses heading are such items as: advertising, postage, maintenance, FDIC, other insurance, Pennsylvania State shares tax, legal and professional fees, telephone, printing and supplies and other general and administrative expenses. An overall decrease in other expenses totaled $64,000. This decrease can be largely attributed to approximately $116,000 of non-recurring expenses related to the acquisition of the First National Bank of Spring Mills that were incurred during the first quarter of 1999, coupled with increases in other operating expenses during the first quarter of 2000. Provision for Income Taxes Provision for income taxes for the three months ended March 31, 2000 resulted in an effective income tax rate of 23.16% compared to 22.61% for the corresponding period in 1999. The increase noted is due to the overall increase in taxable income for the period. ASSET/LIABILITY MANAGEMENT Assets At March 31, 2000, cash and investment securities totaled $126,069,000 or a net decrease of $2,724,000 over the corresponding balance at December 31, 1999. Investment securities decreased $3,138,000 while cash increased $414,000. During this period, net loans increased by $672,000 to $231,672,000. The decrease in investment securities is primarily due to the change in the net unrealized loss from $4,435,000 at December 31, 1999 to $6,037,000 at March 31, 2000. This decrease, $1,602,000, combined with purchases of equity securities during the first quarter account for the overall decrease in investment securities. Management evaluates credit risk, anticipated economic conditions and other relevant factors impacting the quality of the loan portfolio in order to establish an adequate loan-loss allowance. An internal credit review committee monitors loans in accordance with Federal supervisory standards In addition, management frequently reviews and utilizes the results of examinations and reports provided by the committee, regulators, and independent loan review consultants, on the adequacy of the loan loss allowance. Accordingly, on a quarterly basis, management determines an appropriate provision for possible loan losses from earnings in order to maintain allowance coverage relative to potential losses. Management has reviewed the loan portfolio for credit risk related to the Year 2000 compliance and found no material effect to the allowance. The allowance for loan losses totaled $2,865,000 at March 31, 2000, an increase of $42,000 over the balance at December 31, 1999. For the three months ended March 31, 2000, the provision for loan losses totaled $78,000. As a percent of loans, the allowance for loan losses totaled 1.22% at March 31, 2000 and 1.21% at December 31, 1999. Loans accounted for on a non-accrual basis totaled $536,000 and $284,000 at March 31, 2000 and December 31, 1999 respectively. Accruing loans, contractually delinquent 90 days or more were $330,000 at March 31, 2000 and $241,000 at December 31, 1999. These loans are predominately secured by first lien mortgages on residential real estate where appraisal values mitigate any potential loss of interest and principal. The ratio of non-accruing loans and those accruing but delinquent more than 90 days to the allowance for loan losses stood at .30 times at March 31, 2000 and .19 times at December 31, 1999. Presently the portfolio has no loans that meet the definition of "trouble debt restructurings" under FAS 15. A watch list of potential problem loans is maintained and updated quarterly by an internal credit review committee. At this time there are no credits of substance that have the potential to become more than 90 days delinquent. The Bank has not had nor presently has any foreign outstandings. In addition, no known concentrations of credit presently exist. At March 31, 200 the balance of other real estate was $98,000 compared to $67,000 at December 31, 1999. During the first quarter two properties that were placed into other real estate and one property that was previously in other real estate was sold. Deposits At March 31, 2000 total deposits amounted to $266,184,000 representing an increase of $10,611,000, or 4.15%, from total deposits at December 31, 1999. Other Liabilities At March 31, 2000, other liabilities totaled $2,538,000 or a $496,000 increase over the balance at December 31, 1999. This increase is primarily due to an increase in accrued taxes and accrued expenses. Capital The adequacy of the Company's capital is reviewed on an ongoing basis with reference to the size, composition and quality of the Company's resources and regulatory guidelines. Management seeks to maintain a level of capital sufficient to support existing assets and anticipated asset growth, maintain favorable access to capital markets and preserve high quality credit ratings. The capital requirements of the Pennsylvania Department of Banking are 6%. The capital requirements of the Federal Deposit Insurance Corporation are: 1. Regulatory capital to total assets 6%. 2. Primary capital to total assets 5 1/2%. Regulatory capital to total assets was 12.33% for March 31, 2000 and December 31, 1999. Primary capital to total assets at March 31, 2000 was 13.10% compared to 13.09% at December 31, 1999. The Federal Reserve Board, the FDIC and the OCC have issued certain risk-based capital guidelines, which supplement existing capital requirements. The guidelines require all United States banks and bank holding companies to maintain a minimum risk-based capital ratio of 8.00% (of which at least 4.00% must be in the form of common stockholders' equity). Assets are assigned to five risk categories, with higher levels of capital being required for the categories perceived as representing greater risk. The required capital will represent equity and (to the extent permitted) nonequity capital as a percentage of total risk-weighted assets. The risk-based capital rules are designed to make regulatory capital requirements more sensitive to differences in risk profiles among banks and bank holding companies and to minimize disincentives for holding liquid assets. Capital is being maintained in compliance with risk-based capital guidelines. The Company's Tier 1 Capital to total risk weighted assets ratio is 20.28% and the total capital ratio to total risk weighted assets ratio is 21.47%. Liquidity and Interest Rate Sensitivity The asset/liability committee addresses the liquidity needs of the Bank to see that sufficient funds are available to meet credit demands and deposit withdrawals as well as to the placement of available funds in the investment portfolio. In assessing liquidity requirements, equal consideration is given to the current position as well as the future outlook. The following liquidity measures are monitored and kept within the limits cited. 1. Net Loans to Total Assets, 70% maximum 2. Net Loans to Total Deposits, 92.5% maximum 3. Net Loans to Core Deposits, 100% maximum 4. Investments to Total Assets, 40% maximum 5. Investments to Total Deposits, 50% maximum 6. Total Liquid Assets to Total Assets, 25% minimum 7. Total Liquid Assets to Total Liabilities, 25% minimum 8. Net Core Funding Dependence, 15% maximum The Bank has maintained a liquidity level at or above the guidelines of the FDIC and the Pennsylvania Department of Banking. The Bank has available to it Federal Funds lines of credit totalling $8,000,000 from correspondent banks. In addition, the Bank has an agreement with the Federal Home Loan Bank of Pittsburgh that enables the Bank to receive advances up to $86,457,000 through the Federal Home Loan Bank's "Open Repo Plus", revolving line of credit program, with commitment up to one year. All of the funding mentioned is available to the Bank, should the need for short-term funds arise. The following table sets forth the Bank's interest rate sensitivity as of March 31, 2000: AFTER ONE AFTER TWO AFTER WITHIN BUT WITHIN BUT WITHIN FIVE ONE YEAR TWO YEARS FIVE YEARS YEARS Earning assets: (1) (2) Investment securities (1) $10,068 $10,224 $22,919 $76,036 Loans (2) 80,927 30,078 99,269 24,264 ------------------------------------------------------------------ Total earning assets 90,995 40,302 122,188 100 ,300 Deposits (3) 101,025 42,982 62,093 15,542 Borrowings 29,591 797 25,000 1,250 ------------------------------------------------------------------ Total interest bearing liabili 130,616 43,779 87,093 16,792 Net non-interest bearing funding (4) 13,255 10,085 24,552 27,613 ------------------------------------------------------------------ Total net funding sources 143,871 53,864 111,645 44,405 Excess assets (liabilities) (52,876) (13,562) 10,543 55,895 Cumulative excess assets (liabilities) (52,876) (66,438) (55,895) 0 <FN> (1) Investment balances reflect estimated prepayments on mortgage-backed securities. (2) Loan balances include annual repayment assumptions based on projected cash flow from the loan portfolio. The cash flow projections are based on the terms of the credit facilities and estimated prepayments on fixed rate mortgage loans. Loans include loans held for resale. (3) Adjustments to the interest sensitivity of Savings, NOW and MMDA account balances reflect managerial assumptions based on historical experience, expected behavior in future rate environments and the Bank's positioning for these products. (4) Net non-interest bearing funds is the sum of non-interest bearing liabilities and shareholders' equity minus non-interest earning assets and reflect managerial assumptions as to the appropriate investment maturities for these sources. In this analysis the company examines the result of a 100 and 200 basis point change in market interest rates and the effect on net interest income. It is assumed that the change is instantaneous and that all rates move in a parallel manner. In addition, it is assumed that rates on core deposit products such as NOW's, savings accounts, and the MMDA accounts will be adjusted by 50% of the assumed rate change. Assumptions are also made concerning prepayment speeds on mortgage loans and mortgage securities. The results of this rate shock are a useful tool to assist the Company in assessing interest rate risk inherent in its balance sheet. Below are the results of this rate shock analysis as of March 31, 2000: Net Interest Income Change in Rates Change (After tax) -200 716 -100 405 +100 (425) +200 (796) The model utilized to create the report presented above makes various estimates at each level of interest rate change regarding cash flow from principal repayment on loans and mortgage-backed securities and or call activity on investment securities. Actual results could differ significantly from these estimates which would result in significant differences in the calculated projected change. In addition, the limits stated above do not necessarily represent the level of change under which management would undertake specific measure to realign its portfolio in order to reduce the projected level of change. Generally, management believes the Company is well positioned to respond expeditiously when the market interest rate outlook changes. </FN> Inflation The asset and liability structure of a financial insitution is primarily monetary in nature, therefore, interest rates rather than inflation have a more significant impact on the Corporation's performance. Interest rates are not always affected in the same direction or magnitude as prices of other goods and services, but are reflective of fiscal policy initiatives or economic factors which are not measured by a price index. CAUTIONARY STATEMENT FOR PURPOSES OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 This Report contains certain "forward-looking statements" including statements concerning plans, objectives, future events or performance and assumptions and other statements which are other than statements of historical fact. Penns Woods Bancorp, Inc. and its subsidiaries (the "Company") wishes to caution readers that the following important factors, among others, may have affected and could in the future affect the Company's actual results and could cause the Company's actual results for subsequent periods to differ materially from those expressed in any forward-looking statement made by or on behalf of the Company herin: (i) the effect of changes in laws and regulations, including federal and state banking laws and regulations, which the Company must comply, and the associated costs of compliance with such laws and regulations either currently or in the future as applicable; (ii) the effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies as well as by the Financial Accounting Standards Board, or of changes in the Company's organization, compensation and benefit plans; (iii) the effect on the Company's competitive position within its market area of the increasing consolidation within the banking and financial services industries, including the increased competition from larger regional and out-of-state banking organizations as well as nonbank providers of various financial services; (iv) the effect of changes in interest rates; and (v) the effect of changes in the business cycle and downturns in the local, regional or national economies. In reference to the attached financial statements, all adjustments are of a normal recurring nature pursuant to Rule 10-01 (b) (8) of Regulation S-X. Part II. OTHER INFORMATION Item 6. Exhibits and reports on Form 8-K. Number Description - ------------------------------ (11) Statement Regarding Computation of Per Share Earnings (27) Financial Data Schedule (99) Independent Accountants' Report SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. PENNS WOODS BANCORP, INC. (Registrant) Date: May 12, 2000 /s/ Ronald A. Walko ---------------- Ronald A. Walko, Executive Vice President and Chief Executive Officer Date: May 12, 2000 /s/ Sonya E. Scott ---------------- Sonya E. Scott, Secretary Description - ------------------------------ (11) Statement Regarding Computation of Per Share Earnings (27) Financial Data Schedule (99) Independent Accountants' Report EXHIBIT 11 STATEMENT OF COMPUTATION OF EARNING PER SHARE FOR THE PERIOD ENDED 3/31/00 LESS FRACTION SHARES FRACTIONAL OF WEIGHTED DATE OUTSTANDING RESTATEMENT SHARES YEAR SHARES - ------------------------------------------------------------------------------------------------ 1/01/00 - 1/3 3,123,372 - - 31/91 1,064,005.9 2/01/00 - 2/1 3,125,372 - - 13/91 446,481.7 2/14/00 - 3/3 3,125,384 - - 47/91 1,614,209.3 WEIGHTED SHARES OUTSTANDING 3/31/00 3,124,697 ================= NET INCOME 3/31/00 $1,546,039 WEIGHTED SHARES OUTSTANDING 3/31/00 3,124,697 EARNINGS PER SHARE 3/31/00 - BASIC $0.49 ================= NET INCOME 3/31/00 $1,546,039 WEIGHTED SHARES OUTSTANDING 3/31/00 3,124,697 DILUTIVE EFFECT OF STOCK OPTIONS 3/31/00 - 3,124,697 EARNINGS PER SHARE 3/31/00 - DILUTED $0.49 =================