1 U.S. SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM 10-QSB QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934 For the quarterly period ended June 30, 1998 Commission file number 33-45240 ------------- -------- HERITAGE FINANCIAL SERVICES, INC. --------------------------------- (EXACT NAME OF SMALL BUSINESS ISSUER AS SPECIFIED IN ITS CHARTER) TENNESSEE 62-1484807 --------- ---------- (State or other jurisdiction of (I.R.S. Employer incorporation or organization) Identification No.) 25 JEFFERSON STREET, CLARKSVILLE, TENNESSEE 37040 ------------------------------------------------- (Address of Principal Executive Offices) Issuer's telephone number, including area code: (615) 553-0500 Check whether the issuer: (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 X No ----- ----- APPLICABLE ONLY TO CORPORATE ISSUERS State the number of shares outstanding of each of the issuer's classes of common equity, as of the latest practicable date: Common Stock, 569,926 shares as of July 31, 1998. Traditional small business disclosure format (check one): Yes No X ----- ----- 2 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY INDEX PART I. FINANCIAL INFORMATION Item 1. Financial Statements Consolidated Balance Sheets 3 Consolidated Statements of Operations 4 Consolidated Statements of Cash Flows 5 Notes to Consolidated Financial Statements 6 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 9 PART II. OTHER INFORMATION 12 SIGNATURES 13 2 3 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY CONSOLIDATED BALANCE SHEETS (Dollars in thousands) JUNE 30, JUNE 30, DECEMBER 31, 1998 1997 1997 ---------- ---------- ------------ (Unaudited) (Unaudited) (Note) ASSETS: Cash and due from banks $ 4,803 $ 4,639 $ 4,531 Securities available-for-sale, at fair value 21,165 19,670 19,153 Mortgage loans held for sale 2,486 2,336 631 Loans 150,983 119,271 134,850 Allowance for loan losses (2,220) (1,700) (1,908) --------- --------- --------- Net loans 148,763 117,571 132,942 Premises and equipment 7,551 3,081 5,461 Accrued interest receivable 1,605 1,436 1,585 Deferred income taxes 571 566 590 Foreclosed and repossessed assets 186 157 225 Other assets 634 928 965 --------- --------- --------- TOTAL ASSETS $ 187,764 $ 150,384 $ 166,083 ========= ========= ========= LIABILITIES AND STOCKHOLDERS' EQUITY: Deposits: Noninterest-bearing $ 18,499 $ 18,040 $ 18,821 Interest-bearing 134,680 107,047 115,559 --------- --------- --------- Total deposits 153,179 125,087 134,380 Federal funds purchased and other short-term borrowings 7,035 2,910 8,150 Long-term borrowings 10,756 8,819 8,786 Accrued interest payable 687 534 556 Other liabilities 1,296 699 958 --------- --------- --------- TOTAL LIABILITIES 172,953 138,049 152,830 STOCKHOLDERS' EQUITY: Preferred stock, 1,000,000 shares authorized, no shares issued or outstanding -- -- -- Common stock, 3,000,000 authorized 1,139 1,106 1,137 Additional paid-in capital 5,151 4,921 5,079 Retained earnings 8,444 6,331 6,980 Unrealized gains (losses) on securities available-for-sale, net 77 (23) 57 --------- --------- --------- TOTAL STOCKHOLDERS' EQUITY 14,811 12,335 13,253 --------- --------- --------- TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY $ 187,764 $ 150,384 $ 166,083 ========= ========= ========= Common shares issued and outstanding 569,926 552,748 568,574 (Note) The consolidated balance sheet at December 31, 1997, has been derived from the audited financial statements at that date. See accompanying notes to consolidated financial statements. 3 4 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (Dollars in thousands, except per share data) THREE MONTHS ENDED SIX MONTHS ENDED JUNE 30, JUNE 30, -------------------- --------------------- 1998 1997 1998 1997 -------- -------- -------- --------- INTEREST INCOME: Loans, including fees $ 3,802 $ 2,997 $ 7,340 $ 5,684 Investment securities: Taxable 230 250 456 496 Tax-exempt 53 40 107 79 -------- -------- -------- --------- TOTAL INTEREST INCOME 4,085 3,287 7,903 6,259 -------- -------- -------- --------- INTEREST EXPENSE: Deposits 1,602 1,337 3,058 2,587 Other 189 90 428 138 -------- -------- -------- --------- TOTAL INTEREST EXPENSE 1,791 1,427 3,486 2,725 -------- -------- -------- --------- NET INTEREST INCOME 2,294 1,860 4,417 3,534 Provision for loan losses 240 167 441 278 -------- -------- -------- --------- NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES 2,054 1,693 3,976 3,256 -------- -------- -------- --------- NONINTEREST INCOME: Service charges on deposit accounts 370 338 700 663 Mortgage banking activities 212 201 434 365 Net securities gains (losses) 1 -- 3 (10) Brokerage fees 117 75 205 166 Premiums from life and disability insurance 79 82 125 145 Gain on sale of industrial building 148 -- 148 -- Other 270 231 510 460 -------- -------- -------- --------- TOTAL NONINTEREST INCOME 1,197 927 2,125 1,789 -------- -------- -------- --------- NONINTEREST EXPENSES: Salaries and employee benefits 1,093 863 2,113 1,713 Occupancy 151 130 295 260 Furniture and equipment 201 181 386 348 Data processing 117 121 223 230 Advertising and public relations 56 73 126 149 Life and disability insurance benefits and expenses 45 62 62 116 Other 335 286 597 578 -------- -------- -------- --------- TOTAL NONINTEREST EXPENSES 1,998 1,716 3,802 3,394 -------- -------- -------- --------- INCOME BEFORE INCOME TAXES 1,253 904 2,299 1,651 Income taxes 458 329 836 602 -------- -------- -------- --------- NET INCOME $ 795 $ 575 $ 1,463 $ 1,049 ======== ======== ======== ========= Net income per share $ 1.39 $ 1.04 $ 2.57 $ 1.90 ======== ======== ======== ========= Net income per share - assuming dilution $ 1.38 $ 1.01 $ 2.54 $ 1.85 ======== ======== ======== ========= Average number of common shares 569,926 553,606 569,778 553,323 Average number of common shares - assuming dilution 577,080 568,818 576,903 567,986 See accompanying notes to consolidated financial statements. 4 5 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (Dollars in thousands) SIX MONTHS ENDED JUNE 30, --------------------- 1998 1997 -------- -------- NET CASH PROVIDED BY OPERATING ACTIVITIES $ 977 $ 1,401 -------- -------- CASH FLOWS FROM INVESTING ACTIVITIES: Proceeds from sales of securities available-for-sale 84 927 Maturities and redemptions of securities available-for-sale 1,503 704 Purchase of securities available-for-sale (3,492) (2,079) Net increase in loans (16,262) (15,615) Purchases of premises and equipment (2,265) (773) -------- -------- NET CASH USED IN INVESTING ACTIVITIES (20,432) (16,836) -------- -------- CASH FLOWS FROM FINANCING ACTIVITIES: Increase in deposits 18,798 9,775 Decrease in federal funds purchased and other short-term borrowings (1,115) (1,930) Repayment of long-term borrowings (1,030) (20) Proceeds from long-term borrowings 3,000 8,646 Proceeds from issuance of common stock 74 68 Reacquisition of common stock -- (63) -------- -------- NET CASH PROVIDED BY FINANCING ACTIVITIES 19,727 16,476 -------- -------- NET INCREASE IN CASH AND DUE FROM BANKS 272 1,041 CASH AND DUE FROM BANKS AT BEGINNING OF PERIOD 4,531 3,598 -------- -------- CASH AND DUE FROM BANKS AT END OF PERIOD $ 4,803 $ 4,639 ======== ======== SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION: Cash paid during period for interest $ 3,355 $ 2,676 Cash paid during period for income taxes $ 779 $ 694 See accompanying notes to consolidated financial statements. 5 6 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited) 1. Basis of Presentation Heritage Financial Services, Inc. (Heritage Financial or Company) through its subsidiary, Heritage Bank (the Bank) and its subsidiaries, provides a full range of banking services to individual and corporate customers in Montgomery County, Tennessee and the surrounding counties of Tennessee and Kentucky. The consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Form 10-QSB and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete consolidated financial statements. The accompanying consolidated financial statements should be read in conjunction with the notes to the consolidated financial statements contained in the 1997 annual report on Form 10-K. In preparing financial statements, management is required to make assumptions and estimates which affect the Company's reported amounts of assets, liabilities and results of operations. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. The results of operations for the three month and six month periods ended June 30, 1998 are not necessarily indicative of the results that may be expected for the entire year. 2. Comprehensive Income On January 1, 1998, the Company adopted Statement of Financial Accounting Standards ("SFAS") No. 130, "Reporting Comprehensive Income." SFAS No. 130 establishes standards for reporting comprehensive income. Comprehensive income includes net income and other comprehensive income which is defined as non-owner related transactions in equity. Comprehensive income included in equity for the three months ended June 30, 1998 and 1997 amounted to $3,000 and $107,000, respectively. Comprehensive income included in equity for the six months ended June 30, 1998 and 1997 amounted to $20,000 and $18,000, respectively. 3. Investment Securities The following table reflects the amortized cost and fair values of investment securities held at June 30, 1998, all of which are classified as available-for-sale: Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value --------- ---------- ---------- ------- (in thousands) U.S. agencies $ 9,932 $ 54 $ (33) $ 9,953 Mortgage-backed: U.S. agencies 5,870 44 (32) 5,882 Tax-exempt securities 4,375 87 -- 4,462 Equity securities 868 -- -- 868 ------- ----- -------- ------- $21,045 $ 185 $ (65) $21,165 ======= ===== ======== ======= 6 7 4. Loans A summary of loans outstanding by category follows: June 30, June 30, December 31, 1998 1997 1997 --------- --------- ------------ Real Estate: (in thousands) 1 to 4 family residential properties $ 34,559 $ 27,205 $ 30,396 Construction 14,071 17,448 16,759 Commercial 49,998 31,394 41,210 Commercial, financial and agricultural 27,072 22,139 23,114 Consumer 25,958 21,141 23,579 --------- --------- --------- 151,658 119,327 135,058 Less unearned interest (675) (56) (208) --------- --------- --------- Total loans $ 150,983 $ 119,271 $ 134,850 --------- --------- --------- 5. Allowance for Loan Losses Changes in the allowance for loan losses are as follows: Three Months Six Months Ended June 30, Ended June 30, --------------------- --------------------- 1998 1997 1998 1997 ------- ------- ------- ------- (in thousands) Balance at beginning of period $ 2,058 $ 1,611 $ 1,908 $ 1,544 Provision charged to operations 240 167 441 278 Loan losses: Loans charged off (80) (83) (141) (137) Recoveries on loans previously charged off 2 5 12 15 ------- ------- ------- ------- Balance at end of period $ 2,220 $ 1,700 $ 2,220 $ 1,700 ======= ======= ======= ======= 6. Deposits A summary of deposits follows: June 30, June 30, December 31, 1998 1997 1997 -------- -------- ------------ (in thousands) Noninterest-bearing demand $ 18,499 $ 18,040 $ 18,821 Interest checking 10,639 9,666 10,485 Money market accounts 24,436 20,404 22,354 Savings 5,268 5,223 5,196 Retirement accounts 3,886 3,528 3,547 Certificates of deposit of $100,000 or more 15,202 8,165 11,671 Other time deposits 75,249 60,061 62,307 -------- -------- -------- $153,179 $125,087 $134,380 ======== ======== ======== 7 8 7. Stockholders' Equity The Bank's capital amounts and ratios were as follows: June 30, June 30, December 31, 1998 1997 1997 -------- -------- ------------ (in thousands) Amount: Tier 1 leverage 14,457 11,462 12,210 Tier 1 risk-based 14,457 11,462 12,210 Total risk-based 16,367 12,956 13,899 Ratio: Tier 1 leverage 7.70% 7.65% 7.38% Tier 1 risk-based 9.48% 9.60% 9.05% Total risk-based 10.73% 10.86% 10.30% 8. Stock Compensation Plans Stock option plans for employees and outside directors were adopted at the 1998 annual meeting of shareholders. The employee and outside director plans provide for the granting of options to purchase up to 150,000 shares and 40,000 shares, respectively. In the second quarter of 1998, 52,950 shares were granted to employees at an exercise price of $55 per share that are exercisable in five years and expire at the end of ten years. In addition, 5,000 shares were granted under the outside directors' plan at an exercise price of $55 per share that are exercisable over five years (20% annually) and expire at the end of ten years. 9. Reclassifications Certain amounts have been reclassified in the previous year's financial statements to conform with the current year's classifications. 8 9 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS GENERAL The Company's consolidated results of operations are dependent primarily on net interest income, which is the difference between the interest income earned on interest-earning assets, such as loans and securities, and the interest expense incurred on interest-bearing liabilities, such as deposits and other borrowings. The Company also generates noninterest income, including service charges on deposit accounts and fees from mortgage banking activities, insurance sales and brokerage services. The Company's noninterest expenses consist primarily of employee compensation and benefits and other general and administrative expenses. FINANCIAL CONDITION EARNING ASSETS. Average earning assets of the Company for the six months ended June 30, 1998 increased 25%, or $32.2 million to $162.6 million from $130.4 million for the six months ended June 30, 1997. This compares to average earning asset growth of 22% for the first six months of 1997 over the same 1996 period. The Company's ratio of average earning assets to average total assets for the first six months of 1998 declined to 93.1%, compared to 94.3% and 94.1% for the first six months of 1997 and 1996, respectively. The 1998 decline is due to the $4.2 million increase in average nonearning assets, due primarily to costs associated with the construction of the main office building. The estimated cost of the new main office building has been increased to $8 million. Economic growth in the local economy has enabled the Bank to achieve continued loan growth (the primary earning asset). Average loans for the first six months of 1998 increased 29%, or $32.3 million to $143.4 million from $111.2 million for the first six months of 1997. This compares to average loan growth of 27% for the first six months of 1997 over the same 1996 period. The changing mix of earning assets was favorable during the first six months of 1998. Average loans for the first six months of 1998 were 88% of total average earning assets, compared to 85% during the same 1997 period. Average securities for the first six months of 1998 were 12% of total average earning assets, compared to 15% during the same 1997 period. Average securities as a percent of average earning assets declined for the first six months of 1998 and 1997 to fund loan growth. FUNDING SOURCES. The Bank's primary funding source is its base of local area deposits which consist of noninterest-bearing demand, interest checking, savings, money market and retirement accounts, and certificates of deposit. The average balance of the Bank's local deposit base for the first six months of 1998 increased 14%, or $17 million to $137.4 from $120.4 million for the first six months of 1997. This compares to 20%, or $20.3 million, growth for the first six months of 1997 over the same period in 1996. Due to the competitive local market for deposits, the local deposit base has become a decreasing portion of total funding sources. The Bank supplements its local deposit base with alternative funding sources, i.e. Federal funds purchased, FHLB borrowings, brokered certificates of deposit, and certificates of deposit obtained via a national network. The average balance of these alternative funding sources for the first six months of 1998 increased $16.5 million to $21.5 million from $5 million for the first six months of 1997. 9 10 NONPERFORMING ASSETS, PAST DUE LOANS, POTENTIAL PROBLEM ASSETS AND THE ALLOWANCE FOR LOAN LOSSES. The following table sets forth information regarding the Company's nonperforming assets, past due loans, potential problem assets and the allowance for loan losses: June 30, June 30, December 31, 1998 1997 1997 -------- ------- ------------ (in thousands) Nonperforming assets: Nonaccrual loans $ 485 $ 185 $ 95 Restructured loans 105 83 82 Accruing loans that are contractually past due 90 days or more 1,105 289 451 Foreclosed and repossessed assets 186 157 225 -------- ------- ------- Total nonperforming assets $ 1,881 $ 714 $ 853 ======== ======= ======= Potential problem assets not included in nonperforming assets $ 2,308 $ 1,309 $ 2,814 ======== ======= ======= Nonperforming assets to portfolio loans and foreclosed and repossessed assets 1.24% 0.60% 0.63% Allowance for loan losses to portfolio loans 1.47% 1.43% 1.42% Allowance for loan losses to nonperforming assets 118% 238% 224% Allowance for loan losses to nonperforming assets and potential problem loans 53% 84% 52% CAPITAL. Because of solid performance and conservative capital management, the Company has a strong capital position. Stockholders' equity was $14.8 million or 7.89% of total assets at June 30, 1998, compared to $13.3 million or 7.98% at December 31, 1997, and $12.3 million or 8.20% at June 30, 1997. RESULTS OF OPERATIONS For the second quarter of 1998, the Company reported net income of $795,000, compared to $575,000 in 1997. Second quarter basic net income per share increased 34% to $1.39 from $1.04 in 1997. Diluted net income per share increased 37% to $1.38 from $1.01 in the second quarter of 1997. Annualized return on average stockholders' equity (ROE) for the second quarter of 1998 was 21.96% compared to 19.09% in 1997. Second quarter annualized return on average assets (ROA) was 1.78% compared to 1.60% in 1997. Year-to-date net income for 1998 was $1,463,000, compared to $1,049,000 in 1997. Basic net income per share for the first six months of 1998 was $2.57 and diluted net income per share was $2.54, compared to $1.90 and $1.85, respectively, for the second half of 1997. Annualized return on average stockholders' equity for the first half of 1998 was 20.93% and annualized return on average assets was 1.69%, compared with 17.79% and 1.52%, respectively, for the same period in 1997. The Company's 1998 net income includes a gain of $148,000 ($95,000 after-tax) from the sale of an industrial building by the Bank's subsidiary Heritage Investment Corporation. The gain increased basic net income per share $.16 and diluted net income per share $.17 for the second quarter and first six months of 1998, respectively. NET INTEREST INCOME (TAXABLE EQUIVALENT BASIS). Second quarter net interest income grew $442,000, a 24% increase over 1997. The yield on average earning assets increased 8 basis points to 9.88% while the cost of interest-bearing liabilities decreased 9 basis points to 4.96%. The increased yield in average earning assets was primarily due to increased lending, as the average balance of loans rose $31.3 million, or 27%, and comprised 88% of average earning assets, up from 86% in the 1997 period. The net interest spread was 4.92% compared to 4.75% in the second quarter of 1997, and the net interest margin was 5.58% compared to 5.57% in 1997. Capitalized interest costs associated with the construction of the new main office building reduced the cost of interest-bearing liabilities for 1998 and 10 11 1997. Had capitalized interest been included in interest expense, the cost of interest-bearing liabilities for the second quarter of 1998 would have been 5.15% and the net interest margin 5.42%, compared with 5.09% and 5.53%, respectively, for the same period in 1997. Year-to-date net interest income increased $899,000, or 25% over 1997. Increased lending resulted in a 13 basis point increase in average earning assets to 9.86%, as the average balance of loans rose $32.3 million. The net interest spread was 4.88% compared to 4.68% in 1997, and the net interest margin was 5.53% compared to 5.52%. During the first half of 1998 and 1997, capitalized interest reduced the cost of interest-bearing liabilities by $117,000 and $17,000, respectively. Had capitalized interest been included in interest expense, the cost of interest-bearing liabilities in the second half of 1998 would have been 5.15% and the net interest margin 5.39%, compared with 5.08% and 5.49%, respectively, in 1997. PROVISION FOR LOAN LOSSES. The provision for loan losses increased 44% from $167,000 for the second quarter of 1997 to $240,000 in 1998. Year-to-date, the provision increased 59% over the same period last year. The level of provision was increased to reflect a higher level of allowance for loan losses commensurate with loan growth. Annualized net chargeoffs to average portfolio loans (excludes mortgage loans held for sale) outstanding was .21% for the second quarter of 1998 compared to .27% for the second quarter of 1997. Year-to-date, annualized net chargeoffs to average portfolio loans outstanding was .18% compared to .22% in 1997. NONINTEREST INCOME. In the second quarter of 1998, the Company realized a gain of $148,000 from the sale of an industrial building by the Bank's subsidiary Heritage Investment Corporation. Excluding securities gains or losses and the nonrecurring gain from the sale of the industrial building, second quarter 1998 noninterest income increased 13% or $121,000 over the 1997 amount. Excluding securities gains or losses and the nonrecurring gain from the sale of the industrial building, noninterest income contributed 31% of tax equivalent income in the second quarter of 1998 as compared to 33% in the second quarter of 1997. Year-to-date noninterest income (excluding securities gains or losses and the nonrecurring gain from the sale of the industrial building) grew 10%, or $175,000 over the 1997 amount. Excluding securities gains or losses and the nonrecurring gain from the sale of the industrial building, noninterest income contributed 31% of tax equivalent income for the second half of 1998 as compared to 34% in 1997. NONINTEREST EXPENSE. For the second quarter of 1998, noninterest expense increased 16% or $282,000 as compared to 1997. The expense ratio (noninterest expense minus noninterest income, excluding securities gains and losses and the nonrecurring gain from the sale of the industrial building, divided by average assets) was 2.13% and 2.21% for the second quarter of 1998 and 1997, respectively. The efficiency ratio which is calculated excluding the same items divides noninterest expense by net interest income (TE) plus noninterest income. The efficiency ratio was 59.34% and 61.20% for the second quarter of 1998 and 1997, respectively. For the first six months, noninterest expense increased 12% or $408,000 as compared to 1997. The expense ratio for the first six months of 1998 was 2.11% and the efficiency ratio was 59.03%, compared with 2.33% and 63.24%, respectively, in 1997. Noninterest expense will increase due to additional occupancy expense following the completion of construction of the new main office building. PROVISION FOR INCOME TAXES. The Company's effective income tax rate was 37% and 36% for the second quarter of 1998 and 1997, respectively. The effective income tax rate was 36% for both of the six month periods ended June 30, 1998 and 1997. 11 12 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY PART II - OTHER INFORMATION Item 1. Legal Proceedings - None Item 2. Changes in Securities - None Item 3. Defaults upon Senior Securities - None Item 4. Submission of Matters to a Vote of Security Holders - None Item 5. Other Information - None Item 6. Exhibits and Reports on Form 8-K (a) No exhibits required (b) There have been no reports filed on form 8-K during the quarterly period ended June 30, 1998 12 13 HERITAGE FINANCIAL SERVICES, INC. AND SUBSIDIARY In accordance with the requirements of the Exchange act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. HERITAGE FINANCIAL SERVICES, INC. --------------------------------- (Registrant) Date AUGUST 6, 1998 By EARL O. BRADLEY, III -------------------------- -------------------------------- Earl O. Bradley, III President and Chief Executive Officer Date AUGUST 6, 1998 By JACK L. GRAHAM -------------------------- -------------------------------- Jack L. Graham Senior Vice President and Chief Financial Officer 13 14 EXHIBIT INDEX Exhibit No. Exhibit Description Page No. - ----------- ------------------- -------- 27.1 Financial Data Schedule (for SEC use only). Filed Herewith 27.2 Financial Data Schedule Restated (for SEC use only). Filed Herewith